[ZECON] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 261.01%
YoY- -58.94%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 36,646 42,287 55,505 26,534 10,793 27,505 67,493 -9.67%
PBT 6,663 19,373 17,889 10,140 23,450 958 4,806 5.59%
Tax -2,342 -596 -2,112 -439 140 9,231 -1,814 4.34%
NP 4,321 18,777 15,777 9,701 23,590 10,189 2,992 6.31%
-
NP to SH 4,213 18,196 15,718 9,685 23,588 10,189 2,992 5.86%
-
Tax Rate 35.15% 3.08% 11.81% 4.33% -0.60% -963.57% 37.74% -
Total Cost 32,325 23,510 39,728 16,833 -12,797 17,316 64,501 -10.87%
-
Net Worth 166,615 168,794 159,541 109,190 88,352 154,646 85,173 11.82%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 166,615 168,794 159,541 109,190 88,352 154,646 85,173 11.82%
NOSH 119,011 112,529 110,028 109,190 88,352 88,369 72,798 8.53%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.79% 44.40% 28.42% 36.56% 218.57% 37.04% 4.43% -
ROE 2.53% 10.78% 9.85% 8.87% 26.70% 6.59% 3.51% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 30.79 37.58 50.45 24.30 12.22 31.13 92.71 -16.77%
EPS 3.54 16.17 14.28 8.63 26.70 11.53 4.11 -2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.50 1.45 1.00 1.00 1.75 1.17 3.03%
Adjusted Per Share Value based on latest NOSH - 109,190
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.77 28.58 37.51 17.93 7.29 18.59 45.62 -9.67%
EPS 2.85 12.30 10.62 6.55 15.94 6.89 2.02 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1261 1.1408 1.0783 0.738 0.5971 1.0452 0.5757 11.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.48 0.63 0.48 1.04 1.49 1.39 1.88 -
P/RPS 1.56 1.68 0.95 4.28 12.20 4.47 2.03 -4.29%
P/EPS 13.56 3.90 3.36 11.73 5.58 12.06 45.74 -18.33%
EY 7.38 25.67 29.76 8.53 17.92 8.29 2.19 22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.33 1.04 1.49 0.79 1.61 -22.82%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 24/02/09 19/02/08 28/02/07 23/02/06 21/02/05 -
Price 0.55 0.51 0.45 1.00 1.29 1.40 1.78 -
P/RPS 1.79 1.36 0.89 4.12 10.56 4.50 1.92 -1.16%
P/EPS 15.54 3.15 3.15 11.27 4.83 12.14 43.31 -15.69%
EY 6.44 31.71 31.75 8.87 20.70 8.24 2.31 18.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.31 1.00 1.29 0.80 1.52 -20.27%

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