[ZECON] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 28.45%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 335,492 329,456 157,372 124,932 95,904 115,424 126,696 17.61%
PBT -17,760 14,688 9,116 -8,824 -24,808 -3,892 -4,940 23.75%
Tax -8,752 -11,896 -496 -2,408 -2,072 -800 -9,312 -1.02%
NP -26,512 2,792 8,620 -11,232 -26,880 -4,692 -14,252 10.89%
-
NP to SH -36,840 3,168 9,728 -9,176 -12,276 -852 -11,628 21.18%
-
Tax Rate - 80.99% 5.44% - - - - -
Total Cost 362,004 326,664 148,752 136,164 122,784 120,116 140,948 17.01%
-
Net Worth 234,519 115,532 97,756 61,807 73,751 106,499 141,420 8.79%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 234,519 115,532 97,756 61,807 73,751 106,499 141,420 8.79%
NOSH 131,016 131,016 119,215 118,860 118,953 118,333 116,876 1.92%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -7.90% 0.85% 5.48% -8.99% -28.03% -4.07% -11.25% -
ROE -15.71% 2.74% 9.95% -14.85% -16.65% -0.80% -8.22% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 256.07 276.61 132.01 105.11 80.62 97.54 108.40 15.39%
EPS -28.12 2.64 8.16 -7.72 -10.32 -0.72 -9.76 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 0.97 0.82 0.52 0.62 0.90 1.21 6.74%
Adjusted Per Share Value based on latest NOSH - 118,860
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 226.75 222.67 106.36 84.44 64.82 78.01 85.63 17.61%
EPS -24.90 2.14 6.57 -6.20 -8.30 -0.58 -7.86 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.585 0.7808 0.6607 0.4177 0.4985 0.7198 0.9558 8.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.345 0.555 0.61 0.575 1.07 0.745 0.47 -
P/RPS 0.13 0.20 0.46 0.55 1.33 0.76 0.43 -18.06%
P/EPS -1.23 20.87 7.48 -7.45 -10.37 -103.47 -4.72 -20.07%
EY -81.50 4.79 13.38 -13.43 -9.64 -0.97 -21.17 25.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.57 0.74 1.11 1.73 0.83 0.39 -11.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 30/11/17 24/11/16 30/11/15 21/11/14 29/11/13 26/11/12 -
Price 0.26 0.74 0.61 0.705 0.985 0.77 0.41 -
P/RPS 0.10 0.27 0.46 0.67 1.22 0.79 0.38 -19.94%
P/EPS -0.92 27.82 7.48 -9.13 -9.54 -106.94 -4.12 -22.10%
EY -108.15 3.59 13.38 -10.95 -10.48 -0.94 -24.27 28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.76 0.74 1.36 1.59 0.86 0.34 -12.74%

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