[ZECON] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 186.15%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 78,561 45,254 136,945 167,063 156,581 74,650 38,087 12.81%
PBT 7,291 10,065 13,390 7,429 6,612 5,698 5,184 5.84%
Tax -3,066 135 3,005 -3,297 -2,225 -1,645 -2,382 4.29%
NP 4,225 10,200 16,395 4,132 4,387 4,053 2,802 7.08%
-
NP to SH 4,178 10,157 16,513 4,132 4,387 4,053 2,802 6.88%
-
Tax Rate 42.05% -1.34% -22.44% 44.38% 33.65% 28.87% 45.95% -
Total Cost 74,336 35,054 120,550 162,931 152,194 70,597 35,285 13.21%
-
Net Worth 157,106 124,561 140,300 85,833 79,234 73,580 62,593 16.56%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 157,106 124,561 140,300 85,833 79,234 73,580 62,593 16.56%
NOSH 109,101 88,341 85,030 72,739 44,765 44,060 42,008 17.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.38% 22.54% 11.97% 2.47% 2.80% 5.43% 7.36% -
ROE 2.66% 8.15% 11.77% 4.81% 5.54% 5.51% 4.48% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 72.01 51.23 161.05 229.67 349.78 169.43 90.66 -3.76%
EPS 3.72 11.50 19.42 5.69 6.12 9.20 6.67 -9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.65 1.18 1.77 1.67 1.49 -0.56%
Adjusted Per Share Value based on latest NOSH - 72,798
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.09 30.58 92.54 112.90 105.81 50.45 25.74 12.81%
EPS 2.82 6.86 11.16 2.79 2.96 2.74 1.89 6.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0617 0.8418 0.9481 0.58 0.5354 0.4972 0.423 16.56%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.04 1.49 1.39 1.88 4.06 2.90 2.58 -
P/RPS 1.44 2.91 0.86 0.82 1.16 1.71 2.85 -10.74%
P/EPS 27.16 12.96 7.16 33.10 41.43 31.53 38.68 -5.72%
EY 3.68 7.72 13.97 3.02 2.41 3.17 2.59 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.06 0.84 1.59 2.29 1.74 1.73 -13.58%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 28/02/07 23/02/06 21/02/05 25/02/04 21/02/03 27/02/02 -
Price 1.00 1.29 1.40 1.78 4.20 2.91 2.32 -
P/RPS 1.39 2.52 0.87 0.78 1.20 1.72 2.56 -9.67%
P/EPS 26.11 11.22 7.21 31.34 42.86 31.63 34.78 -4.66%
EY 3.83 8.91 13.87 3.19 2.33 3.16 2.88 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.91 0.85 1.51 2.37 1.74 1.56 -12.70%

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