[ZECON] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.64%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 136,945 167,063 156,581 74,650 38,087 51,648 90,579 -0.43%
PBT 13,390 7,429 6,612 5,698 5,184 7,015 3,417 -1.44%
Tax 3,005 -3,297 -2,225 -1,645 -2,382 -3,153 -3,417 -
NP 16,395 4,132 4,387 4,053 2,802 3,862 0 -100.00%
-
NP to SH 16,513 4,132 4,387 4,053 2,802 3,862 0 -100.00%
-
Tax Rate -22.44% 44.38% 33.65% 28.87% 45.95% 44.95% 100.00% -
Total Cost 120,550 162,931 152,194 70,597 35,285 47,786 90,579 -0.30%
-
Net Worth 140,300 85,833 79,234 73,580 62,593 41,922 54,822 -0.99%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 140,300 85,833 79,234 73,580 62,593 41,922 54,822 -0.99%
NOSH 85,030 72,739 44,765 44,060 42,008 29,316 29,316 -1.12%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 11.97% 2.47% 2.80% 5.43% 7.36% 7.48% 0.00% -
ROE 11.77% 4.81% 5.54% 5.51% 4.48% 9.21% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 161.05 229.67 349.78 169.43 90.66 176.17 308.97 0.69%
EPS 19.42 5.69 6.12 9.20 6.67 9.19 7.53 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.18 1.77 1.67 1.49 1.43 1.87 0.13%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.54 112.90 105.81 50.45 25.74 34.90 61.21 -0.43%
EPS 11.16 2.79 2.96 2.74 1.89 2.61 7.53 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9481 0.58 0.5354 0.4972 0.423 0.2833 0.3705 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.39 1.88 4.06 2.90 2.58 2.99 0.00 -
P/RPS 0.86 0.82 1.16 1.71 2.85 1.70 0.00 -100.00%
P/EPS 7.16 33.10 41.43 31.53 38.68 22.70 0.00 -100.00%
EY 13.97 3.02 2.41 3.17 2.59 4.41 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.59 2.29 1.74 1.73 2.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 21/02/05 25/02/04 21/02/03 27/02/02 21/02/01 28/02/00 -
Price 1.40 1.78 4.20 2.91 2.32 3.00 3.30 -
P/RPS 0.87 0.78 1.20 1.72 2.56 1.70 1.07 0.22%
P/EPS 7.21 31.34 42.86 31.63 34.78 22.77 43.82 1.93%
EY 13.87 3.19 2.33 3.16 2.88 4.39 2.28 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.51 2.37 1.74 1.56 2.10 1.76 0.77%

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