[ZECON] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 16.41%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 291,356 207,446 171,112 144,658 134,880 72,221 97,340 18.34%
PBT -18,968 5,438 -31,040 -17,038 -20,844 106 512 -
Tax -10,226 -716 -3,078 -2,420 -1,048 -767 -2,858 21.63%
NP -29,194 4,722 -34,118 -19,458 -21,892 -661 -2,346 47.30%
-
NP to SH -25,088 5,690 -32,264 -10,262 -17,758 249 -2,464 42.83%
-
Tax Rate - 13.17% - - - 723.58% 558.20% -
Total Cost 320,550 202,724 205,230 164,116 156,772 72,882 99,686 19.65%
-
Net Worth 247,620 98,857 47,657 72,619 98,920 106,902 163,867 6.54%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Net Worth 247,620 98,857 47,657 72,619 98,920 106,902 163,867 6.54%
NOSH 131,016 119,106 119,143 119,048 119,181 118,780 119,611 1.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
NP Margin -10.02% 2.28% -19.94% -13.45% -16.23% -0.92% -2.41% -
ROE -10.13% 5.76% -67.70% -14.13% -17.95% 0.23% -1.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 232.97 174.17 143.62 121.51 113.17 60.80 81.38 17.53%
EPS -20.06 4.78 -27.08 -8.62 -14.90 0.21 -2.06 41.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 0.83 0.40 0.61 0.83 0.90 1.37 5.82%
Adjusted Per Share Value based on latest NOSH - 119,190
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
RPS 196.92 140.21 115.65 97.77 91.16 48.81 65.79 18.34%
EPS -16.96 3.85 -21.81 -6.94 -12.00 0.17 -1.67 42.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6736 0.6681 0.3221 0.4908 0.6686 0.7225 1.1075 6.54%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 -
Price 0.685 0.55 0.77 0.91 0.775 0.42 0.465 -
P/RPS 0.29 0.32 0.54 0.75 0.68 0.69 0.57 -9.86%
P/EPS -3.41 11.51 -2.84 -10.56 -5.20 200.35 -22.57 -25.19%
EY -29.29 8.69 -35.17 -9.47 -19.23 0.50 -4.43 33.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.66 1.93 1.49 0.93 0.47 0.34 0.44%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Date 27/02/18 28/02/17 25/02/16 13/02/15 28/02/14 28/02/13 23/08/11 -
Price 0.66 0.575 0.755 0.87 0.765 0.37 0.61 -
P/RPS 0.28 0.33 0.53 0.72 0.68 0.61 0.75 -14.04%
P/EPS -3.29 12.04 -2.79 -10.09 -5.13 176.50 -29.61 -28.64%
EY -30.39 8.31 -35.87 -9.91 -19.48 0.57 -3.38 40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 1.89 1.43 0.92 0.41 0.45 -4.65%

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