[ZECON] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 33.76%
YoY- 728.23%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 154,394 120,891 145,116 163,317 123,433 107,603 69,044 13.15%
PBT -27,221 2,479 6,164 17,443 2,545 1 21,939 -
Tax -4,978 -4,313 -5,356 -5,522 -520 -444 -1,718 17.75%
NP -32,199 -1,834 808 11,921 2,025 -443 20,221 -
-
NP to SH -31,634 -869 687 8,978 1,084 -469 19,412 -
-
Tax Rate - 173.98% 86.89% 31.66% 20.43% 44,400.00% 7.83% -
Total Cost 186,593 122,725 144,308 151,396 121,408 108,046 48,823 22.87%
-
Net Worth 98,801 146,486 163,777 174,977 157,877 156,125 156,881 -6.85%
Dividend
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 98,801 146,486 163,777 174,977 157,877 156,125 156,881 -6.85%
NOSH 119,038 119,094 119,545 119,032 111,181 110,727 108,194 1.47%
Ratio Analysis
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -20.86% -1.52% 0.56% 7.30% 1.64% -0.41% 29.29% -
ROE -32.02% -0.59% 0.42% 5.13% 0.69% -0.30% 12.37% -
Per Share
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.70 101.51 121.39 137.20 111.02 97.18 63.81 11.51%
EPS -26.57 -0.73 0.57 7.54 0.97 -0.42 17.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.23 1.37 1.47 1.42 1.41 1.45 -8.21%
Adjusted Per Share Value based on latest NOSH - 119,032
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 104.34 81.70 98.07 110.37 83.41 72.72 46.66 13.15%
EPS -21.38 -0.59 0.46 6.07 0.73 -0.32 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6677 0.9899 1.1068 1.1825 1.0669 1.0551 1.0602 -6.85%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.775 0.42 0.465 0.53 0.52 0.52 1.23 -
P/RPS 0.60 0.41 0.38 0.39 0.47 0.54 1.93 -16.42%
P/EPS -2.92 -57.56 80.92 7.03 53.33 -122.77 6.86 -
EY -34.29 -1.74 1.24 14.23 1.87 -0.81 14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.34 0.34 0.36 0.37 0.37 0.85 1.39%
Price Multiplier on Announcement Date
31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/02/14 28/02/13 23/08/11 23/08/10 13/08/09 11/08/08 29/08/07 -
Price 0.765 0.37 0.61 0.51 0.59 0.49 1.37 -
P/RPS 0.59 0.36 0.50 0.37 0.53 0.50 2.15 -18.01%
P/EPS -2.88 -50.71 106.15 6.76 60.51 -115.69 7.64 -
EY -34.74 -1.97 0.94 14.79 1.65 -0.86 13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.30 0.45 0.35 0.42 0.35 0.94 -0.32%

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