[ZECON] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.34%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 34,461 109,440 130,625 109,270 33,870 14,445 36,251 -0.84%
PBT -13,385 6,206 1,606 3,125 -31,072 -2,717 3,132 -
Tax -5 0 -523 -975 28,706 2,717 -1,317 -60.48%
NP -13,390 6,206 1,083 2,150 -2,366 0 1,815 -
-
NP to SH -13,431 6,324 1,083 2,150 2,798 -2,635 1,815 -
-
Tax Rate - 0.00% 32.57% 31.20% - - 42.05% -
Total Cost 47,851 103,234 129,542 107,120 36,236 14,445 34,436 5.63%
-
Net Worth 132,542 131,854 82,133 257,629 67,724 57,154 29,316 28.57%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 132,542 131,854 82,133 257,629 67,724 57,154 29,316 28.57%
NOSH 88,361 83,984 72,684 257,629 43,412 42,025 29,316 20.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -38.86% 5.67% 0.83% 1.97% -6.99% 0.00% 5.01% -
ROE -10.13% 4.80% 1.32% 0.83% 4.13% -4.61% 6.19% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.00 130.31 179.71 42.41 78.02 34.37 123.65 -17.48%
EPS -15.20 7.53 1.49 3.01 -5.45 -6.27 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.57 1.13 1.00 1.56 1.36 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 256,686
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.29 73.96 88.27 73.84 22.89 9.76 24.50 -0.84%
EPS -9.08 4.27 0.73 1.45 1.89 -1.78 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8957 0.891 0.555 1.741 0.4577 0.3862 0.1981 28.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.32 1.33 1.85 2.82 3.04 2.25 3.80 -
P/RPS 3.38 1.02 1.03 6.65 3.90 6.55 3.07 1.61%
P/EPS -8.68 17.66 124.16 337.91 47.17 -35.89 61.38 -
EY -11.52 5.66 0.81 0.30 2.12 -2.79 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 1.64 2.82 1.95 1.65 3.80 -21.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 30/11/05 27/12/04 11/11/03 05/11/02 28/11/01 09/11/00 -
Price 1.34 1.28 1.88 3.86 3.00 2.50 4.00 -
P/RPS 3.44 0.98 1.05 9.10 3.85 7.27 3.23 1.05%
P/EPS -8.82 17.00 126.17 462.54 46.55 -39.87 64.61 -
EY -11.34 5.88 0.79 0.22 2.15 -2.51 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.82 1.66 3.86 1.92 1.84 4.00 -22.14%

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