[ZECON] YoY TTM 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- 28.97%
YoY- 48.82%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 CAGR
Revenue 258,957 252,869 180,018 213,484 154,394 120,891 145,116 9.30%
PBT 42,752 123,032 -19,611 -2,567 -27,221 2,479 6,164 34.65%
Tax -12,030 -8,670 -5,355 -11,083 -4,978 -4,313 -5,356 13.23%
NP 30,722 114,362 -24,966 -13,650 -32,199 -1,834 808 74.87%
-
NP to SH -1,372 50,285 -23,825 -16,189 -31,634 -869 687 -
-
Tax Rate 28.14% 7.05% - - - 173.98% 86.89% -
Total Cost 228,235 138,507 204,984 227,134 186,593 122,725 144,308 7.29%
-
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 11.86% 45.23% -13.87% -6.39% -20.86% -1.52% 0.56% -
ROE -0.55% 50.87% -50.02% -22.27% -32.02% -0.59% 0.42% -
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 207.06 212.31 151.16 179.11 129.70 101.51 121.39 8.54%
EPS -1.10 42.22 -20.01 -13.58 -26.57 -0.73 0.57 -
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 175.00 170.88 121.65 144.27 104.34 81.70 98.07 9.30%
EPS -0.93 33.98 -16.10 -10.94 -21.38 -0.59 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6734 0.6681 0.3219 0.4913 0.6677 0.9899 1.1068 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 0.33 0.26 0.51 0.51 0.60 0.41 0.38 -2.14%
P/EPS -62.44 1.30 -3.85 -6.70 -2.92 -57.56 80.92 -
EY -1.60 76.76 -25.98 -14.93 -34.29 -1.74 1.24 -
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 - 28/02/14 28/02/13 23/08/11 -
Price 0.66 0.575 0.755 0.00 0.765 0.37 0.61 -
P/RPS 0.32 0.27 0.50 0.00 0.59 0.36 0.50 -6.62%
P/EPS -60.16 1.36 -3.77 0.00 -2.88 -50.71 106.15 -
EY -1.66 73.42 -26.50 0.00 -34.74 -1.97 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.69 1.89 0.00 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