[ZECON] YoY 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- 346.5%
YoY- -50.18%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 10,793 27,505 67,493 81,061 40,780 23,642 15,397 -5.74%
PBT 23,450 958 4,806 4,761 8,208 7,901 3,883 34.92%
Tax 140 9,231 -1,814 -1,381 -1,423 -2,463 -1,836 -
NP 23,590 10,189 2,992 3,380 6,785 5,438 2,047 50.26%
-
NP to SH 23,588 10,189 2,992 3,380 6,785 5,438 2,047 50.26%
-
Tax Rate -0.60% -963.57% 37.74% 29.01% 17.34% 31.17% 47.28% -
Total Cost -12,797 17,316 64,501 77,681 33,995 18,204 13,350 -
-
Net Worth 88,352 154,646 85,173 80,111 44,545 62,568 36,274 15.98%
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 88,352 154,646 85,173 80,111 44,545 62,568 36,274 15.98%
NOSH 88,352 88,369 72,798 45,006 44,545 41,992 25,366 23.10%
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 218.57% 37.04% 4.43% 4.17% 16.64% 23.00% 13.29% -
ROE 26.70% 6.59% 3.51% 4.22% 15.23% 8.69% 5.64% -
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 12.22 31.13 92.71 180.11 91.55 56.30 60.70 -23.43%
EPS 26.70 11.53 4.11 7.51 15.23 12.95 4.87 32.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.17 1.78 1.00 1.49 1.43 -5.78%
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 7.29 18.59 45.61 54.78 27.56 15.98 10.40 -5.74%
EPS 15.94 6.89 2.02 2.28 4.59 3.67 1.38 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5971 1.0451 0.5756 0.5414 0.301 0.4228 0.2451 15.99%
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 12.20 4.47 2.03 2.25 3.17 4.58 4.93 16.29%
P/EPS 5.58 12.06 45.74 54.06 19.04 19.92 37.05 -27.04%
EY 17.92 8.29 2.19 1.85 5.25 5.02 2.70 37.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.79 1.61 2.28 2.90 1.73 2.09 -5.48%
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 10.56 4.50 1.92 2.33 3.18 4.12 4.94 13.49%
P/EPS 4.83 12.14 43.31 55.93 19.10 17.92 37.18 -28.82%
EY 20.70 8.24 2.31 1.79 5.23 5.58 2.69 40.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.80 1.52 2.36 2.91 1.56 2.10 -7.79%

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