[ZECON] YoY TTM 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- -38.11%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 45,254 136,945 198,118 190,331 74,650 37,699 51,648 -2.17%
PBT 10,065 13,390 6,412 7,886 -16,554 5,115 7,014 6.20%
Tax 135 3,073 -2,337 -2,356 20,973 1,931 -3,602 -
NP 10,200 16,463 4,075 5,530 4,419 7,046 3,412 20.01%
-
NP to SH 10,157 16,513 4,075 5,530 5,609 3,046 3,412 19.92%
-
Tax Rate -1.34% -22.95% 36.45% 29.88% - -37.75% 51.35% -
Total Cost 35,054 120,482 194,043 184,801 70,231 30,653 48,236 -5.17%
-
Net Worth 88,352 154,646 85,173 45,006 44,545 41,992 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 45,006 44,545 41,992 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 22.54% 12.02% 2.06% 2.91% 5.92% 18.69% 6.61% -
ROE 11.50% 10.68% 4.78% 12.29% 12.59% 7.25% 9.41% -
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 51.22 154.97 272.15 422.90 167.58 89.78 203.61 -20.53%
EPS 11.50 18.69 5.60 12.29 12.59 7.25 13.45 -2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.17 1.00 1.00 1.00 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 30.58 92.54 133.88 128.62 50.45 25.48 34.90 -2.17%
EPS 6.86 11.16 2.75 3.74 3.79 2.06 2.31 19.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5971 1.0451 0.5756 0.3041 0.301 0.2838 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 2.91 0.90 0.69 0.96 1.73 2.87 1.47 12.04%
P/EPS 12.96 7.44 33.59 33.04 23.03 35.57 22.23 -8.59%
EY 7.72 13.44 2.98 3.03 4.34 2.81 4.50 9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.79 1.61 4.06 2.90 2.58 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 - 25/02/04 21/02/03 27/02/02 21/02/01 -
Price 1.29 1.40 0.00 4.20 2.91 2.32 3.00 -
P/RPS 2.52 0.90 0.00 0.99 1.74 2.58 1.47 9.39%
P/EPS 11.22 7.49 0.00 34.18 23.11 31.98 22.30 -10.81%
EY 8.91 13.35 0.00 2.93 4.33 3.13 4.48 12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.80 0.00 4.20 2.91 2.32 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