[ZECON] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -923.73%
YoY- -1384.39%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 124,932 95,904 115,424 126,696 97,940 124,576 77,120 7.69%
PBT -8,824 -24,808 -3,892 -4,940 560 860 -2,720 19.83%
Tax -2,408 -2,072 -800 -9,312 0 -84 0 -
NP -11,232 -26,880 -4,692 -14,252 560 776 -2,720 24.36%
-
NP to SH -9,176 -12,276 -852 -11,628 332 776 -4,068 13.32%
-
Tax Rate - - - - 0.00% 9.77% - -
Total Cost 136,164 122,784 120,116 140,948 97,380 123,800 79,840 8.55%
-
Net Worth 61,807 73,751 106,499 141,420 94,758 123,991 157,470 -13.39%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 61,807 73,751 106,499 141,420 94,758 123,991 157,470 -13.39%
NOSH 118,860 118,953 118,333 116,876 69,166 84,347 109,354 1.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -8.99% -28.03% -4.07% -11.25% 0.57% 0.62% -3.53% -
ROE -14.85% -16.65% -0.80% -8.22% 0.35% 0.63% -2.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.11 80.62 97.54 108.40 141.60 147.69 70.52 6.32%
EPS -7.72 -10.32 -0.72 -9.76 0.48 0.92 -3.72 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.62 0.90 1.21 1.37 1.47 1.44 -14.49%
Adjusted Per Share Value based on latest NOSH - 119,139
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.43 64.81 78.00 85.62 66.19 84.19 52.12 7.69%
EPS -6.20 -8.30 -0.58 -7.86 0.22 0.52 -2.75 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.4984 0.7197 0.9557 0.6404 0.8379 1.0641 -13.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 -
Price 0.575 1.07 0.745 0.47 0.54 0.56 0.46 -
P/RPS 0.55 1.33 0.76 0.43 0.38 0.38 0.65 -2.53%
P/EPS -7.45 -10.37 -103.47 -4.72 112.50 60.87 -12.37 -7.49%
EY -13.43 -9.64 -0.97 -21.17 0.89 1.64 -8.09 8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 0.83 0.39 0.39 0.38 0.32 21.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 21/11/14 29/11/13 26/11/12 25/05/11 25/05/10 26/05/09 -
Price 0.705 0.985 0.77 0.41 0.465 0.48 0.49 -
P/RPS 0.67 1.22 0.79 0.38 0.33 0.32 0.69 -0.45%
P/EPS -9.13 -9.54 -106.94 -4.12 96.88 52.17 -13.17 -5.47%
EY -10.95 -10.48 -0.94 -24.27 1.03 1.92 -7.59 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.59 0.86 0.34 0.34 0.33 0.34 23.75%

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