[ZECON] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -379.83%
YoY- -127.48%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
Revenue 75,265 88,533 385,680 305,051 458,064 546,717 486,805 -28.76%
PBT 11,907 21,315 31,882 12,385 42,218 52,142 -25,198 -
Tax -14,243 -596 -9,405 -4,932 -24,806 -18,044 48,113 -
NP -2,336 20,719 22,477 7,453 17,412 34,098 22,915 -
-
NP to SH 852 -5,393 -11,322 -8,848 18,446 32,203 2,719 -19.00%
-
Tax Rate 119.62% 2.80% 29.50% 39.82% 58.76% 34.61% - -
Total Cost 77,601 67,814 363,203 297,598 440,652 512,619 463,890 -27.73%
-
Net Worth 231,423 231,423 235,820 250,766 249,324 263,289 234,519 -0.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
Net Worth 231,423 231,423 235,820 250,766 249,324 263,289 234,519 -0.24%
NOSH 147,403 147,403 147,403 144,118 144,118 144,118 131,016 2.16%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
NP Margin -3.10% 23.40% 5.83% 2.44% 3.80% 6.24% 4.71% -
ROE 0.37% -2.33% -4.80% -3.53% 7.40% 12.23% 1.16% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
RPS 51.06 60.06 261.68 211.67 317.84 379.35 371.56 -30.27%
EPS 0.58 -3.66 -7.68 -6.14 12.80 22.34 2.08 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.60 1.74 1.73 1.8269 1.79 -2.35%
Adjusted Per Share Value based on latest NOSH - 144,118
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
RPS 50.86 59.83 260.63 206.15 309.55 369.46 328.97 -28.76%
EPS 0.58 -3.64 -7.65 -5.98 12.47 21.76 1.84 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5639 1.5639 1.5936 1.6946 1.6849 1.7792 1.5848 -0.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 28/09/18 -
Price 0.415 0.405 0.385 0.495 0.28 0.365 0.345 -
P/RPS 0.81 0.67 0.15 0.23 0.09 0.10 0.09 49.06%
P/EPS 71.80 -11.07 -5.01 -8.06 2.19 1.63 16.62 30.45%
EY 1.39 -9.03 -19.95 -12.40 45.71 61.22 6.02 -23.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.24 0.28 0.16 0.20 0.19 5.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/19 31/03/20 30/09/18 CAGR
Date 28/05/24 29/05/23 26/05/22 25/05/21 28/11/19 25/06/20 29/11/18 -
Price 0.425 0.395 0.395 0.43 0.34 0.61 0.26 -
P/RPS 0.83 0.66 0.15 0.20 0.11 0.16 0.07 56.71%
P/EPS 73.53 -10.80 -5.14 -7.00 2.66 2.73 12.53 37.91%
EY 1.36 -9.26 -19.45 -14.28 37.64 36.63 7.98 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.25 0.25 0.20 0.33 0.15 11.27%

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