[ZECON] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 110.77%
YoY- 818.36%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 159,175 133,001 172,985 142,314 141,047 78,561 45,254 21.34%
PBT -14,576 3,649 6,962 6,476 1,528 7,291 10,065 -
Tax -7,338 -2,523 -5,241 -596 1,307 -2,302 135 -
NP -21,914 1,126 1,721 5,880 2,835 4,989 10,200 -
-
NP to SH -22,506 1,259 1,744 5,501 599 4,193 10,157 -
-
Tax Rate - 69.14% 75.28% 9.20% -85.54% 31.57% -1.34% -
Total Cost 181,089 131,875 171,264 136,434 138,212 73,572 35,054 28.73%
-
Net Worth 107,218 147,959 166,615 168,794 159,541 109,190 88,352 3.02%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 107,218 147,959 166,615 168,794 159,541 109,190 88,352 3.02%
NOSH 119,131 118,367 119,011 112,529 110,028 109,190 88,352 4.70%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -13.77% 0.85% 0.99% 4.13% 2.01% 6.35% 22.54% -
ROE -20.99% 0.85% 1.05% 3.26% 0.38% 3.84% 11.50% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 133.61 112.36 145.35 126.47 128.19 71.95 51.22 15.89%
EPS -18.89 1.06 1.47 4.89 0.54 3.84 11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.25 1.40 1.50 1.45 1.00 1.00 -1.60%
Adjusted Per Share Value based on latest NOSH - 112,529
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 107.57 89.88 116.90 96.17 95.32 53.09 30.58 21.34%
EPS -15.21 0.85 1.18 3.72 0.40 2.83 6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7246 0.9999 1.1259 1.1407 1.0781 0.7379 0.5971 3.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.535 0.59 0.48 0.63 0.48 1.04 1.49 -
P/RPS 0.40 0.53 0.33 0.50 0.37 1.45 2.91 -26.30%
P/EPS -2.83 55.47 32.76 12.89 88.17 27.08 12.96 -
EY -35.31 1.80 3.05 7.76 1.13 3.69 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.34 0.42 0.33 1.04 1.49 -13.28%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 27/02/12 28/02/11 25/02/10 24/02/09 19/02/08 28/02/07 -
Price 0.735 0.56 0.55 0.51 0.45 1.00 1.29 -
P/RPS 0.55 0.50 0.38 0.40 0.35 1.39 2.52 -20.87%
P/EPS -3.89 52.65 37.53 10.43 82.66 26.04 11.22 -
EY -25.70 1.90 2.66 9.59 1.21 3.84 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.39 0.34 0.31 1.00 1.29 -6.73%

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