[ZENTECH] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
Revenue 20,729 17,724 14,102 0 1,259 5,276 3,441 35.45%
PBT -1,862 -3,141 795 0 -439 -6,186 2,063 -
Tax -150 -152 -109 0 0 0 0 -
NP -2,012 -3,293 686 0 -439 -6,186 2,063 -
-
NP to SH -1,924 -3,506 -431 0 -304 -5,675 430 -
-
Tax Rate - - 13.71% - - - 0.00% -
Total Cost 22,741 21,017 13,416 0 1,698 11,462 1,378 60.59%
-
Net Worth 236,569 84,804 38,494 0 23,174 19,061 3,904 100.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
Net Worth 236,569 84,804 38,494 0 23,174 19,061 3,904 100.07%
NOSH 2,628,545 808,432 513,264 402,944 325,224 271,140 253,654 48.45%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
NP Margin -9.71% -18.58% 4.86% 0.00% -34.87% -117.25% 59.95% -
ROE -0.81% -4.13% -1.12% 0.00% -1.31% -29.77% 11.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
RPS 0.79 2.19 2.75 0.00 0.42 1.95 9.08 -33.80%
EPS -0.07 -0.43 0.00 0.00 -0.10 -2.09 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1049 0.075 0.00 0.0777 0.0703 0.103 -2.25%
Adjusted Per Share Value based on latest NOSH - 402,944
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
RPS 0.66 0.57 0.45 0.00 0.04 0.17 0.11 35.36%
EPS -0.06 -0.11 -0.01 0.00 -0.01 -0.18 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.027 0.0123 0.00 0.0074 0.0061 0.0012 101.30%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/07/20 31/07/19 30/01/18 -
Price 0.02 0.04 0.115 0.305 0.125 0.055 0.10 -
P/RPS 2.54 1.82 4.19 0.00 29.61 2.83 1.10 15.19%
P/EPS -27.32 -9.22 -136.95 0.00 -122.64 -2.63 8.81 -
EY -3.66 -10.84 -0.73 0.00 -0.82 -38.05 11.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 1.53 0.00 1.61 0.78 0.97 -22.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/07/20 31/07/19 31/01/18 CAGR
Date 28/02/24 28/02/23 28/02/22 - 07/10/20 01/10/19 29/03/18 -
Price 0.015 0.02 0.08 0.00 0.225 0.055 0.07 -
P/RPS 1.90 0.91 2.91 0.00 53.30 2.83 0.77 16.48%
P/EPS -20.49 -4.61 -95.27 0.00 -220.75 -2.63 6.17 -
EY -4.88 -21.68 -1.05 0.00 -0.45 -38.05 16.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 1.07 0.00 2.90 0.78 0.68 -20.88%

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