[ZECON] YoY Cumulative 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- -67.19%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 145,678 103,723 85,556 72,329 67,440 72,221 48,670 18.34%
PBT -9,484 2,719 -15,520 -8,519 -10,422 106 256 -
Tax -5,113 -358 -1,539 -1,210 -524 -767 -1,429 21.63%
NP -14,597 2,361 -17,059 -9,729 -10,946 -661 -1,173 47.30%
-
NP to SH -12,544 2,845 -16,132 -5,131 -8,879 249 -1,232 42.83%
-
Tax Rate - 13.17% - - - 723.58% 558.20% -
Total Cost 160,275 101,362 102,615 82,058 78,386 72,882 49,843 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 -5.07% 2.88% -33.85% -7.07% -8.98% 0.23% -0.75% -
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 116.49 87.08 71.81 60.76 56.59 60.80 40.69 17.53%
EPS -10.03 2.39 -13.54 -4.31 -7.45 0.21 -1.03 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 98.45 70.09 57.82 48.88 45.57 48.81 32.89 18.34%
EPS -8.48 1.92 -10.90 -3.47 -6.00 0.17 -0.83 42.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6734 0.6681 0.3221 0.4907 0.6685 0.7224 1.1074 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 0.59 0.63 1.07 1.50 1.37 0.69 1.14 -9.62%
P/EPS -6.83 23.03 -5.69 -21.11 -10.40 200.35 -45.15 -25.18%
EY -14.64 4.34 -17.58 -4.74 -9.61 0.50 -2.22 33.61%
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 0.57 0.66 1.05 1.43 1.35 0.61 1.50 -13.81%
P/EPS -6.58 24.07 -5.58 -20.19 -10.27 176.50 -59.22 -28.64%
EY -15.20 4.15 -17.93 -4.95 -9.74 0.57 -1.69 40.13%
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