[ZECON] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 84,309 83,014 633,091 507,514 372,042 485,296 217,002 -13.52%
PBT 16,302 22,251 31,795 57,940 -4,047 1,344 54,955 -17.03%
Tax -13,073 -373 -12,933 -9,995 -17,670 29,043 -7,275 9.42%
NP 3,229 21,878 18,862 47,945 -21,717 30,387 47,680 -33.88%
-
NP to SH 2,119 -4,201 -19,302 39,744 -19,735 12,721 14,017 -25.20%
-
Tax Rate 80.19% 1.68% 40.68% 17.25% - -2,160.94% 13.24% -
Total Cost 81,080 61,136 614,229 459,569 393,759 454,909 169,322 -10.69%
-
Net Worth 231,423 229,949 233,710 259,413 197,835 275,283 109,563 12.17%
Dividend
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 231,423 229,949 233,710 259,413 197,835 275,283 109,563 12.17%
NOSH 147,403 147,403 146,703 144,118 131,016 131,016 119,090 3.33%
Ratio Analysis
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.83% 26.35% 2.98% 9.45% -5.84% 6.26% 21.97% -
ROE 0.92% -1.83% -8.26% 15.32% -9.98% 4.62% 12.79% -
Per Share
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.20 56.32 438.84 352.15 283.97 379.02 182.22 -16.31%
EPS 1.44 -2.85 -13.38 27.58 -15.06 9.94 11.77 -27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.62 1.80 1.51 2.15 0.92 8.56%
Adjusted Per Share Value based on latest NOSH - 146,703
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 56.98 56.11 427.88 343.01 251.45 327.99 146.66 -13.52%
EPS 1.43 -2.84 -13.05 26.86 -13.34 8.60 9.47 -25.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5641 1.5541 1.5796 1.7533 1.3371 1.8605 0.7405 12.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.405 0.39 0.405 0.55 0.265 0.425 0.57 -
P/RPS 0.71 0.69 0.09 0.16 0.09 0.11 0.31 13.58%
P/EPS 28.17 -13.68 -3.03 1.99 -1.76 4.28 4.84 31.08%
EY 3.55 -7.31 -33.04 50.14 -56.84 23.38 20.65 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.25 0.31 0.18 0.20 0.62 -12.50%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/02/24 27/02/23 23/02/22 28/08/20 30/08/19 27/08/18 30/08/17 -
Price 0.43 0.40 0.40 0.59 0.32 0.375 0.615 -
P/RPS 0.75 0.71 0.09 0.17 0.11 0.10 0.34 12.92%
P/EPS 29.91 -14.04 -2.99 2.14 -2.12 3.77 5.23 30.73%
EY 3.34 -7.13 -33.45 46.74 -47.07 26.49 19.14 -23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.25 0.33 0.21 0.17 0.67 -13.03%

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