[ZECON] YoY Annualized Quarter Result on 24-Mar-2004 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
24-Mar-2004 [#1]
Profit Trend
QoQ- -91.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 108,716 53,232 93,268 189,012 20,588 106,800 20,268 32.28%
PBT 15,600 -15,508 -11,972 656 -4,620 416 -1,136 -
Tax -10,400 -4 252 -300 4,620 -148 1,136 -
NP 5,200 -15,512 -11,720 356 0 268 0 -
-
NP to SH 5,148 -15,432 -11,720 356 -4,296 268 0 -
-
Tax Rate 66.67% - - 45.73% - 35.58% - -
Total Cost 103,516 68,744 104,988 188,656 20,588 106,532 20,268 31.21%
-
Net Worth 152,765 141,254 107,677 79,250 65,027 75,933 41,629 24.18%
Dividend
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 152,765 141,254 107,677 79,250 65,027 75,933 41,629 24.18%
NOSH 104,634 88,283 73,250 44,499 41,953 44,666 29,316 23.60%
Ratio Analysis
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 4.78% -29.14% -12.57% 0.19% 0.00% 0.25% 0.00% -
ROE 3.37% -10.92% -10.88% 0.45% -6.61% 0.35% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 103.90 60.30 127.33 424.75 49.07 239.10 69.13 7.02%
EPS 4.92 -17.48 -16.00 0.80 -10.24 0.60 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.60 1.47 1.7809 1.55 1.70 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 44,499
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 73.47 35.97 63.03 127.73 13.91 72.17 13.70 32.28%
EPS 3.48 -10.43 -7.92 0.24 -2.90 0.18 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0324 0.9546 0.7277 0.5356 0.4394 0.5131 0.2813 24.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 24/03/04 29/03/02 31/03/03 30/03/01 -
Price 1.21 1.41 1.68 4.12 5.30 2.87 2.87 -
P/RPS 1.16 2.34 1.32 0.97 10.80 1.20 4.15 -19.13%
P/EPS 24.59 -8.07 -10.50 515.00 -51.76 478.33 -74.74 -
EY 4.07 -12.40 -9.52 0.19 -1.93 0.21 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 1.14 2.31 3.42 1.69 2.02 -13.77%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 24/05/07 09/06/06 15/06/05 24/05/04 26/04/02 26/05/03 24/05/01 -
Price 1.20 1.38 1.48 3.60 6.05 2.46 2.80 -
P/RPS 1.15 2.29 1.16 0.85 12.33 1.03 4.05 -18.91%
P/EPS 24.39 -7.89 -9.25 450.00 -59.08 410.00 -72.92 -
EY 4.10 -12.67 -10.81 0.22 -1.69 0.24 -1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 1.01 2.02 3.90 1.45 1.97 -13.58%

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