[ZECON] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- -31.16%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 166,791 208,595 160,175 133,001 172,985 142,314 157,173 0.91%
PBT -12,610 -4,470 -16,692 3,649 6,968 6,476 1,343 -
Tax -5,026 -10,397 -5,221 -2,523 -5,241 -596 -332 51.91%
NP -17,636 -14,867 -21,913 1,126 1,727 5,880 1,011 -
-
NP to SH -12,824 -19,937 -22,506 1,259 1,829 5,501 1,010 -
-
Tax Rate - - - 69.14% 75.22% 9.20% 24.72% -
Total Cost 184,427 223,462 182,088 131,875 171,258 136,434 156,162 2.59%
-
Net Worth 64,304 77,440 107,192 148,466 166,272 168,742 157,390 -12.86%
Dividend
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 64,304 77,440 107,192 148,466 166,272 168,742 157,390 -12.86%
NOSH 119,082 119,139 119,102 118,773 118,766 112,494 108,545 1.43%
Ratio Analysis
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -10.57% -7.13% -13.68% 0.85% 1.00% 4.13% 0.64% -
ROE -19.94% -25.74% -21.00% 0.85% 1.10% 3.26% 0.64% -
Per Share
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 140.06 175.08 134.49 111.98 145.65 126.51 144.80 -0.51%
EPS -10.77 -16.74 -18.90 1.06 1.54 4.89 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.65 0.90 1.25 1.40 1.50 1.45 -14.10%
Adjusted Per Share Value based on latest NOSH - 118,367
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 112.73 140.98 108.26 89.89 116.91 96.19 106.23 0.91%
EPS -8.67 -13.47 -15.21 0.85 1.24 3.72 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.5234 0.7245 1.0034 1.1238 1.1405 1.0638 -12.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 30/06/14 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.765 0.855 0.535 0.59 0.48 0.63 0.48 -
P/RPS 0.55 0.49 0.40 0.53 0.33 0.50 0.33 8.17%
P/EPS -7.10 -5.11 -2.83 55.66 31.17 12.88 51.59 -
EY -14.08 -19.57 -35.32 1.80 3.21 7.76 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 0.59 0.47 0.34 0.42 0.33 25.17%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/08/15 21/08/14 30/08/13 27/02/12 28/02/11 25/02/10 24/02/09 -
Price 0.59 0.88 0.735 0.56 0.55 0.51 0.45 -
P/RPS 0.42 0.50 0.55 0.50 0.38 0.40 0.31 4.78%
P/EPS -5.48 -5.26 -3.89 52.83 35.71 10.43 48.36 -
EY -18.25 -19.02 -25.71 1.89 2.80 9.59 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.35 0.82 0.45 0.39 0.34 0.31 21.34%

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