[ZECON] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 42.24%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 85,977 95,084 749,814 317,160 389,581 353,732 221,666 -13.55%
PBT 16,797 29,030 35,406 -23,104 -932 -10,134 6,144 16.72%
Tax -1,478 -217 -13,021 -3,940 -10,957 -10,749 -664 13.09%
NP 15,318 28,813 22,385 -27,044 -11,889 -20,884 5,480 17.12%
-
NP to SH -9,452 -1,229 -4,376 -25,144 -11,676 -26,533 3,937 -
-
Tax Rate 8.80% 0.75% 36.78% - - - 10.81% -
Total Cost 70,658 66,270 727,429 344,204 401,470 374,616 216,186 -15.79%
-
Net Worth 222,579 232,885 253,679 249,324 235,830 243,930 98,857 13.29%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 222,579 232,885 253,679 249,324 235,830 243,930 98,857 13.29%
NOSH 147,403 147,403 144,188 144,118 131,016 131,016 119,106 3.33%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.82% 30.30% 2.99% -8.53% -3.05% -5.90% 2.47% -
ROE -4.25% -0.53% -1.73% -10.08% -4.95% -10.88% 3.98% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 58.33 64.51 520.21 220.07 297.35 278.43 186.11 -16.33%
EPS -6.41 -0.84 -3.04 -17.44 -8.91 -20.97 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.58 1.76 1.73 1.80 1.92 0.83 9.63%
Adjusted Per Share Value based on latest NOSH - 144,188
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 58.10 64.26 506.71 214.33 263.27 239.04 149.80 -13.55%
EPS -6.39 -0.83 -2.96 -16.99 -7.89 -17.93 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5041 1.5738 1.7143 1.6849 1.5937 1.6484 0.6681 13.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.395 0.375 0.45 0.46 0.265 0.615 0.58 -
P/RPS 0.68 0.58 0.09 0.21 0.09 0.22 0.31 12.83%
P/EPS -6.16 -44.96 -14.82 -2.64 -2.97 -2.94 17.55 -
EY -16.23 -2.22 -6.75 -37.93 -33.63 -33.96 5.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.27 0.15 0.32 0.70 -14.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/11/23 29/11/22 25/11/21 26/11/20 28/05/19 25/05/18 30/05/17 -
Price 0.40 0.385 0.46 0.485 0.265 0.425 0.615 -
P/RPS 0.69 0.60 0.09 0.22 0.09 0.15 0.33 12.00%
P/EPS -6.24 -46.16 -15.15 -2.78 -2.97 -2.03 18.60 -
EY -16.03 -2.17 -6.60 -35.97 -33.63 -49.14 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.28 0.15 0.22 0.74 -14.85%

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