[ZECON] YoY 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- 32.81%
YoY- 76.21%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 63,314 64,380 54,323 48,353 38,584 40,547 24,185 15.93%
PBT -13,156 440 -13,314 -2,317 -9,449 3,458 116 -
Tax -2,139 -234 -937 -692 -324 -556 -1,429 6.39%
NP -15,295 206 -14,251 -3,009 -9,773 2,902 -1,313 45.81%
-
NP to SH -13,336 413 -13,838 -2,062 -8,666 3,156 -1,315 42.74%
-
Tax Rate - 53.18% - - - 16.08% 1,231.90% -
Total Cost 78,609 64,174 68,574 51,362 48,357 37,645 25,498 18.88%
-
Net Worth 247,620 98,857 47,635 72,706 98,801 146,486 163,777 6.55%
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 47,635 72,706 98,801 146,486 163,777 6.55%
NOSH 131,016 119,106 119,087 119,190 119,038 119,094 119,545 1.41%
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 -24.16% 0.32% -26.23% -6.22% -25.33% 7.16% -5.43% -
ROE -5.39% 0.42% -29.05% -2.84% -8.77% 2.15% -0.80% -
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 50.63 54.05 45.62 40.57 32.41 34.05 20.23 15.13%
EPS -10.66 0.35 -11.62 -1.73 -7.28 2.65 -1.10 41.75%
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 1.23 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 42.79 43.51 36.72 32.68 26.08 27.40 16.35 15.92%
EPS -9.01 0.28 -9.35 -1.39 -5.86 2.13 -0.89 42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6736 0.6681 0.3219 0.4914 0.6678 0.99 1.1069 6.55%
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 1.35 1.02 1.69 2.24 2.39 1.23 2.30 -7.85%
P/EPS -6.42 158.62 -6.63 -52.60 -10.65 15.85 -42.27 -25.13%
EY -15.57 0.63 -15.09 -1.90 -9.39 6.31 -2.37 33.53%
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 0.34 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 1.30 1.06 1.66 2.14 2.36 1.09 3.02 -12.14%
P/EPS -6.19 165.83 -6.50 -50.29 -10.51 13.96 -55.45 -28.59%
EY -16.16 0.60 -15.39 -1.99 -9.52 7.16 -1.80 40.09%
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 0.30 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