[ZECON] YoY TTM Result on 24-Mar-2004 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
24-Mar-2004 [#1]
Profit Trend
QoQ- 0.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 59,125 126,936 174,182 210,884 37,779 96,203 46,581 4.05%
PBT 17,842 12,506 3,255 7,946 4,244 -15,295 5,876 20.32%
Tax -2,464 3,009 -2,199 -2,394 1,728 20,855 -2,464 0.00%
NP 15,378 15,515 1,056 5,552 5,972 5,560 3,412 28.50%
-
NP to SH 15,302 15,585 1,056 5,552 2,375 6,750 3,009 31.11%
-
Tax Rate 13.81% -24.06% 67.56% 30.13% -40.72% - 41.93% -
Total Cost 43,747 111,421 173,126 205,332 31,807 90,643 43,169 0.22%
-
Net Worth 152,765 141,254 107,677 79,250 65,027 75,933 36,020 27.21%
Dividend
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 152,765 141,254 107,677 79,250 65,027 75,933 36,020 27.21%
NOSH 104,634 88,283 73,250 44,499 41,953 44,666 25,366 26.62%
Ratio Analysis
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 26.01% 12.22% 0.61% 2.63% 15.81% 5.78% 7.32% -
ROE 10.02% 11.03% 0.98% 7.01% 3.65% 8.89% 8.35% -
Per Share
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 56.51 143.78 237.79 473.90 90.05 215.38 183.63 -17.82%
EPS 14.62 17.65 1.44 12.48 5.66 15.11 11.86 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.60 1.47 1.7809 1.55 1.70 1.42 0.46%
Adjusted Per Share Value based on latest NOSH - 44,499
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 39.96 85.78 117.71 142.51 25.53 65.01 31.48 4.05%
EPS 10.34 10.53 0.71 3.75 1.60 4.56 2.03 31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0324 0.9546 0.7277 0.5356 0.4394 0.5131 0.2434 27.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 24/03/04 29/03/02 31/03/03 30/03/01 -
Price 1.21 1.41 1.68 4.12 5.30 2.87 2.87 -
P/RPS 2.14 0.98 0.71 0.87 5.89 1.33 1.56 5.40%
P/EPS 8.27 7.99 116.53 33.02 93.62 18.99 24.19 -16.37%
EY 12.09 12.52 0.86 3.03 1.07 5.27 4.13 19.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 1.14 2.31 3.42 1.69 2.02 -13.77%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 24/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 24/05/07 09/06/06 15/06/05 24/05/04 26/04/02 26/05/03 24/05/01 -
Price 1.20 1.38 1.48 3.60 6.05 2.46 2.80 -
P/RPS 2.12 0.96 0.62 0.76 6.72 1.14 1.52 5.69%
P/EPS 8.21 7.82 102.66 28.85 106.87 16.28 23.60 -16.12%
EY 12.19 12.79 0.97 3.47 0.94 6.14 4.24 19.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 1.01 2.02 3.90 1.45 1.97 -13.58%

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