[ZECON] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 143.33%
YoY- 444.65%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,175 133,001 172,985 142,314 157,173 78,561 45,254 21.46%
PBT -16,692 3,649 6,968 6,476 1,343 7,291 10,065 -
Tax -5,221 -2,523 -5,241 -596 -332 -3,066 135 -
NP -21,913 1,126 1,727 5,880 1,011 4,225 10,200 -
-
NP to SH -22,506 1,259 1,829 5,501 1,010 4,178 10,157 -
-
Tax Rate - 69.14% 75.22% 9.20% 24.72% 42.05% -1.34% -
Total Cost 182,088 131,875 171,258 136,434 156,162 74,336 35,054 28.84%
-
Net Worth 107,192 148,466 166,272 168,742 157,390 157,106 124,561 -2.28%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 107,192 148,466 166,272 168,742 157,390 157,106 124,561 -2.28%
NOSH 119,102 118,773 118,766 112,494 108,545 109,101 88,341 4.70%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -13.68% 0.85% 1.00% 4.13% 0.64% 5.38% 22.54% -
ROE -21.00% 0.85% 1.10% 3.26% 0.64% 2.66% 8.15% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 134.49 111.98 145.65 126.51 144.80 72.01 51.23 16.00%
EPS -18.90 1.06 1.54 4.89 0.92 3.72 11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.25 1.40 1.50 1.45 1.44 1.41 -6.67%
Adjusted Per Share Value based on latest NOSH - 112,529
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 108.24 89.88 116.90 96.17 106.21 53.09 30.58 21.46%
EPS -15.21 0.85 1.24 3.72 0.68 2.82 6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7244 1.0033 1.1236 1.1403 1.0636 1.0617 0.8418 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.535 0.59 0.48 0.63 0.48 1.04 1.49 -
P/RPS 0.40 0.53 0.33 0.50 0.33 1.44 2.91 -26.30%
P/EPS -2.83 55.66 31.17 12.88 51.59 27.16 12.96 -
EY -35.32 1.80 3.21 7.76 1.94 3.68 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.34 0.42 0.33 0.72 1.06 -8.61%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 27/02/12 28/02/11 25/02/10 24/02/09 19/02/08 28/02/07 -
Price 0.735 0.56 0.55 0.51 0.45 1.00 1.29 -
P/RPS 0.55 0.50 0.38 0.40 0.31 1.39 2.52 -20.87%
P/EPS -3.89 52.83 35.71 10.43 48.36 26.11 11.22 -
EY -25.71 1.89 2.80 9.59 2.07 3.83 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.39 0.34 0.31 0.69 0.91 -1.58%

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