[ZECON] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 20.34%
YoY- 124.33%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
Revenue 174,182 211,826 210,884 96,203 46,581 57,889 24.63%
PBT 3,255 6,232 7,946 -15,295 5,876 3,330 -0.45%
Tax -2,199 -1,917 -2,394 20,855 -2,464 -3,330 -7.96%
NP 1,056 4,315 5,552 5,560 3,412 0 -
-
NP to SH 1,056 4,315 5,552 6,750 3,009 0 -
-
Tax Rate 67.56% 30.76% 30.13% - 41.93% 100.00% -
Total Cost 173,126 207,511 205,332 90,643 43,169 57,889 24.48%
-
Net Worth 107,677 0 79,250 75,933 36,020 25,366 33.50%
Dividend
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
Net Worth 107,677 0 79,250 75,933 36,020 25,366 33.50%
NOSH 73,250 74,166 44,499 44,666 25,366 25,366 23.61%
Ratio Analysis
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
NP Margin 0.61% 2.04% 2.63% 5.78% 7.32% 0.00% -
ROE 0.98% 0.00% 7.01% 8.89% 8.35% 0.00% -
Per Share
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
RPS 237.79 285.61 473.90 215.38 183.63 228.21 0.82%
EPS 1.44 5.82 12.48 15.11 11.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 0.00 1.7809 1.70 1.42 1.00 8.00%
Adjusted Per Share Value based on latest NOSH - 44,666
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
RPS 117.72 143.17 142.53 65.02 31.48 39.13 24.62%
EPS 0.71 2.92 3.75 4.56 2.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7278 0.00 0.5356 0.5132 0.2435 0.1714 33.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 24/03/04 31/03/03 30/03/01 31/03/00 -
Price 1.68 4.00 4.12 2.87 2.87 4.96 -
P/RPS 0.71 1.40 0.87 1.33 1.56 2.17 -20.01%
P/EPS 116.53 68.75 33.02 18.99 24.19 0.00 -
EY 0.86 1.45 3.03 5.27 4.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 2.31 1.69 2.02 4.96 -25.46%
Price Multiplier on Announcement Date
31/03/05 31/03/04 24/03/04 31/03/03 31/03/01 31/03/00 CAGR
Date 15/06/05 - 24/05/04 26/05/03 24/05/01 - -
Price 1.48 0.00 3.60 2.46 2.80 0.00 -
P/RPS 0.62 0.00 0.76 1.14 1.52 0.00 -
P/EPS 102.66 0.00 28.85 16.28 23.60 0.00 -
EY 0.97 0.00 3.47 6.14 4.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.00 2.02 1.45 1.97 0.00 -

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