[ZECON] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -97.73%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 519,000 258,957 252,869 180,018 213,484 154,394 120,891 27.47%
PBT -517 42,752 123,032 -19,611 -2,567 -27,221 2,479 -
Tax 39,714 -12,030 -8,670 -5,355 -11,083 -4,978 -4,313 -
NP 39,197 30,722 114,362 -24,966 -13,650 -32,199 -1,834 -
-
NP to SH 10,778 -1,372 50,285 -23,825 -16,189 -31,634 -869 -
-
Tax Rate - 28.14% 7.05% - - - 173.98% -
Total Cost 479,803 228,235 138,507 204,984 227,134 186,593 122,725 25.49%
-
Net Worth 229,279 247,620 98,857 47,635 72,706 98,801 146,486 7.74%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 229,279 247,620 98,857 47,635 72,706 98,801 146,486 7.74%
NOSH 131,016 131,016 119,106 119,087 119,190 119,038 119,094 1.60%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.55% 11.86% 45.23% -13.87% -6.39% -20.86% -1.52% -
ROE 4.70% -0.55% 50.87% -50.02% -22.27% -32.02% -0.59% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 396.13 207.06 212.31 151.16 179.11 129.70 101.51 25.46%
EPS 8.23 -1.10 42.22 -20.01 -13.58 -26.57 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.98 0.83 0.40 0.61 0.83 1.23 6.04%
Adjusted Per Share Value based on latest NOSH - 119,087
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 350.77 175.02 170.91 121.67 144.29 104.35 81.71 27.47%
EPS 7.28 -0.93 33.99 -16.10 -10.94 -21.38 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5496 1.6736 0.6681 0.3219 0.4914 0.6678 0.99 7.74%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.165 0.685 0.55 0.77 0.91 0.775 0.42 -
P/RPS 0.04 0.33 0.26 0.51 0.51 0.60 0.41 -32.13%
P/EPS 2.01 -62.44 1.30 -3.85 -6.70 -2.92 -57.56 -
EY 49.86 -1.60 76.76 -25.98 -14.93 -34.29 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.35 0.66 1.93 1.49 0.93 0.34 -19.86%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 28/02/17 25/02/16 - 28/02/14 28/02/13 -
Price 0.225 0.66 0.575 0.755 0.00 0.765 0.37 -
P/RPS 0.06 0.32 0.27 0.50 0.00 0.59 0.36 -25.80%
P/EPS 2.74 -60.16 1.36 -3.77 0.00 -2.88 -50.71 -
EY 36.56 -1.66 73.42 -26.50 0.00 -34.74 -1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.33 0.69 1.89 0.00 0.92 0.30 -13.00%

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