[ZENTECH] YoY Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
29-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 1081.82%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 5,688 3,452 412 4,744 1,228 376 32 137.02%
PBT -3,784 -2,960 -10,752 432 -2,712 -4,328 -3,756 0.12%
Tax 0 0 0 0 0 0 0 -
NP -3,784 -2,960 -10,752 432 -2,712 -4,328 -3,756 0.12%
-
NP to SH -3,764 -2,960 -9,320 432 -2,712 -4,328 -3,756 0.03%
-
Tax Rate - - - 0.00% - - - -
Total Cost 9,472 6,412 11,164 4,312 3,940 4,704 3,788 16.49%
-
Net Worth 21,975 4,305 34,043 7,546 7,001 6,466 6,547 22.35%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 21,975 4,305 34,043 7,546 7,001 6,466 6,547 22.35%
NOSH 259,140 253,154 231,634 135,000 138,367 125,813 126,891 12.63%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -66.53% -85.75% -2,609.71% 9.11% -220.85% -1,151.06% -11,737.50% -
ROE -17.13% -68.74% -27.38% 5.72% -38.74% -66.93% -57.36% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 2.19 7.84 0.09 3.51 0.89 0.30 0.03 104.36%
EPS -1.44 -0.08 -0.24 0.32 -1.96 -3.44 -2.96 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.0978 0.0743 0.0559 0.0506 0.0514 0.0516 8.62%
Adjusted Per Share Value based on latest NOSH - 135,000
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 0.18 0.11 0.01 0.15 0.04 0.01 0.00 -
EPS -0.12 -0.09 -0.30 0.01 -0.09 -0.14 -0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0014 0.0109 0.0024 0.0022 0.0021 0.0021 22.20%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.07 0.075 0.08 0.135 0.14 0.16 0.13 -
P/RPS 3.19 0.96 88.97 3.84 15.77 53.54 515.50 -57.13%
P/EPS -4.82 -1.12 -3.93 42.19 -7.14 -4.65 -4.39 1.56%
EY -20.75 -89.64 -25.43 2.37 -14.00 -21.50 -22.77 -1.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 1.08 2.42 2.77 3.11 2.52 -16.89%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/12/18 29/12/17 28/03/17 29/12/15 17/12/14 30/12/13 28/12/12 -
Price 0.085 0.13 0.085 0.065 0.085 0.185 0.14 -
P/RPS 3.87 1.66 94.53 1.85 9.58 61.90 555.15 -56.27%
P/EPS -5.85 -1.93 -4.18 20.31 -4.34 -5.38 -4.73 3.60%
EY -17.09 -51.72 -23.93 4.92 -23.06 -18.59 -21.14 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.33 1.14 1.16 1.68 3.60 2.71 -15.30%

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