[ZECON] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 104.05%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,254 136,945 167,063 156,581 74,650 38,087 51,648 -2.17%
PBT 10,065 13,390 7,429 6,612 5,698 5,184 7,015 6.19%
Tax 135 3,005 -3,297 -2,225 -1,645 -2,382 -3,153 -
NP 10,200 16,395 4,132 4,387 4,053 2,802 3,862 17.56%
-
NP to SH 10,157 16,513 4,132 4,387 4,053 2,802 3,862 17.47%
-
Tax Rate -1.34% -22.44% 44.38% 33.65% 28.87% 45.95% 44.95% -
Total Cost 35,054 120,550 162,931 152,194 70,597 35,285 47,786 -5.03%
-
Net Worth 124,561 140,300 85,833 79,234 73,580 62,593 41,922 19.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 124,561 140,300 85,833 79,234 73,580 62,593 41,922 19.89%
NOSH 88,341 85,030 72,739 44,765 44,060 42,008 29,316 20.17%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 22.54% 11.97% 2.47% 2.80% 5.43% 7.36% 7.48% -
ROE 8.15% 11.77% 4.81% 5.54% 5.51% 4.48% 9.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.23 161.05 229.67 349.78 169.43 90.66 176.17 -18.59%
EPS 11.50 19.42 5.69 6.12 9.20 6.67 9.19 3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.65 1.18 1.77 1.67 1.49 1.43 -0.23%
Adjusted Per Share Value based on latest NOSH - 45,006
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 30.58 92.54 112.90 105.81 50.45 25.74 34.90 -2.17%
EPS 6.86 11.16 2.79 2.96 2.74 1.89 2.61 17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8418 0.9481 0.58 0.5354 0.4972 0.423 0.2833 19.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.49 1.39 1.88 4.06 2.90 2.58 2.99 -
P/RPS 2.91 0.86 0.82 1.16 1.71 2.85 1.70 9.36%
P/EPS 12.96 7.16 33.10 41.43 31.53 38.68 22.70 -8.91%
EY 7.72 13.97 3.02 2.41 3.17 2.59 4.41 9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.84 1.59 2.29 1.74 1.73 2.09 -10.69%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 23/02/06 21/02/05 25/02/04 21/02/03 27/02/02 21/02/01 -
Price 1.29 1.40 1.78 4.20 2.91 2.32 3.00 -
P/RPS 2.52 0.87 0.78 1.20 1.72 2.56 1.70 6.77%
P/EPS 11.22 7.21 31.34 42.86 31.63 34.78 22.77 -11.12%
EY 8.91 13.87 3.19 2.33 3.16 2.88 4.39 12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 1.51 2.37 1.74 1.56 2.10 -13.00%

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