[ZECON] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -7.0%
YoY- 38.64%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 180,018 174,048 166,791 193,665 213,484 203,715 208,595 -9.33%
PBT -19,611 -8,614 -12,610 -17,445 -2,567 -9,699 -4,470 167.27%
Tax -5,355 -5,110 -5,026 -7,319 -11,083 -10,715 -10,397 -35.66%
NP -24,966 -13,724 -17,636 -24,764 -13,650 -20,414 -14,867 41.14%
-
NP to SH -23,825 -12,049 -12,824 -17,323 -16,189 -22,793 -19,937 12.57%
-
Tax Rate - - - - - - - -
Total Cost 204,984 187,772 184,427 218,429 227,134 224,129 223,462 -5.57%
-
Net Worth 47,635 61,807 64,346 74,093 72,706 73,751 78,574 -28.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,635 61,807 64,346 74,093 72,706 73,751 78,574 -28.30%
NOSH 119,087 118,860 119,159 119,504 119,190 118,953 119,052 0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -13.87% -7.89% -10.57% -12.79% -6.39% -10.02% -7.13% -
ROE -50.02% -19.49% -19.93% -23.38% -22.27% -30.91% -25.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.16 146.43 139.97 162.06 179.11 171.26 175.21 -9.34%
EPS -20.01 -10.14 -10.76 -14.50 -13.58 -19.16 -16.75 12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.52 0.54 0.62 0.61 0.62 0.66 -28.31%
Adjusted Per Share Value based on latest NOSH - 119,504
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 121.89 117.85 112.94 131.14 144.56 137.94 141.24 -9.33%
EPS -16.13 -8.16 -8.68 -11.73 -10.96 -15.43 -13.50 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.4185 0.4357 0.5017 0.4923 0.4994 0.532 -28.30%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.77 0.575 0.765 0.82 0.91 1.07 0.855 -
P/RPS 0.51 0.39 0.55 0.51 0.51 0.62 0.49 2.69%
P/EPS -3.85 -5.67 -7.11 -5.66 -6.70 -5.58 -5.11 -17.15%
EY -25.98 -17.63 -14.07 -17.68 -14.93 -17.91 -19.59 20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.11 1.42 1.32 1.49 1.73 1.30 30.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 25/08/15 20/05/15 - - - -
Price 0.755 0.705 0.59 0.76 0.00 0.00 0.00 -
P/RPS 0.50 0.48 0.42 0.47 0.00 0.00 0.00 -
P/EPS -3.77 -6.95 -5.48 -5.24 0.00 0.00 0.00 -
EY -26.50 -14.38 -18.24 -19.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.36 1.09 1.23 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment