[ZECON] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 18,609 26,403 234,204 79,290 112,804 119,621 62,527 -17.00% YoY % -29.52% -88.73% 195.38% -29.71% -5.70% 91.31% - Horiz. % 29.76% 42.23% 374.56% 126.81% 180.41% 191.31% 100.00%
PBT -2,866 8,156 15,663 -5,776 2,754 1,883 1,889 - YoY % -135.14% -47.93% 371.17% -309.73% 46.26% -0.32% - Horiz. % -151.72% 431.76% 829.17% -305.77% 145.79% 99.68% 100.00%
Tax -855 -35 -6,246 -985 -3,177 -2,949 -140 32.08% YoY % -2,342.86% 99.44% -534.11% 69.00% -7.73% -2,006.43% - Horiz. % 610.71% 25.00% 4,461.43% 703.57% 2,269.29% 2,106.43% 100.00%
NP -3,721 8,121 9,417 -6,761 -423 -1,066 1,749 - YoY % -145.82% -13.76% 239.28% -1,498.35% 60.32% -160.95% - Horiz. % -212.75% 464.32% 538.42% -386.56% -24.19% -60.95% 100.00%
NP to SH -8,215 887 506 -6,286 5,730 -7,446 108 - YoY % -1,026.16% 75.30% 108.05% -209.70% 176.95% -6,994.44% - Horiz. % -7,606.48% 821.30% 468.52% -5,820.37% 5,305.56% -6,894.44% 100.00%
Tax Rate - % 0.43 % 39.88 % - % 115.36 % 156.61 % 7.41 % - YoY % 0.00% -98.92% 0.00% 0.00% -26.34% 2,013.50% - Horiz. % 0.00% 5.80% 538.19% 0.00% 1,556.82% 2,113.50% 100.00%
Total Cost 22,330 18,282 224,787 86,051 113,227 120,687 60,778 -14.27% YoY % 22.14% -91.87% 161.23% -24.00% -6.18% 98.57% - Horiz. % 36.74% 30.08% 369.85% 141.58% 186.30% 198.57% 100.00%
Net Worth 222,579 232,885 253,679 249,324 235,830 243,930 98,857 13.29% YoY % -4.43% -8.20% 1.75% 5.72% -3.32% 146.75% - Horiz. % 225.15% 235.58% 256.61% 252.21% 238.55% 246.75% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 222,579 232,885 253,679 249,324 235,830 243,930 98,857 13.29% YoY % -4.43% -8.20% 1.75% 5.72% -3.32% 146.75% - Horiz. % 225.15% 235.58% 256.61% 252.21% 238.55% 246.75% 100.00%
NOSH 147,403 147,396 144,136 144,118 131,016 127,047 119,106 3.33% YoY % 0.01% 2.26% 0.01% 10.00% 3.12% 6.67% - Horiz. % 123.76% 123.75% 121.01% 121.00% 110.00% 106.67% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -20.00 % 30.76 % 4.02 % -8.53 % -0.37 % -0.89 % 2.80 % - YoY % -165.02% 665.17% 147.13% -2,205.41% 58.43% -131.79% - Horiz. % -714.29% 1,098.57% 143.57% -304.64% -13.21% -31.79% 100.00%
ROE -3.69 % 0.38 % 0.20 % -2.52 % 2.43 % -3.05 % 0.11 % - YoY % -1,071.05% 90.00% 107.94% -203.70% 179.67% -2,872.73% - Horiz. % -3,354.55% 345.45% 181.82% -2,290.91% 2,209.09% -2,772.73% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.62 17.91 162.49 55.02 86.10 94.15 52.50 -19.68% YoY % -29.54% -88.98% 195.33% -36.10% -8.55% 79.33% - Horiz. % 24.04% 34.11% 309.50% 104.80% 164.00% 179.33% 100.00%
EPS -5.57 0.60 0.35 -4.36 4.37 -5.86 0.09 - YoY % -1,028.33% 71.43% 108.03% -199.77% 174.57% -6,611.11% - Horiz. % -6,188.89% 666.67% 388.89% -4,844.44% 4,855.56% -6,511.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5100 1.5800 1.7600 1.7300 1.8000 1.9200 0.8300 9.64% YoY % -4.43% -10.23% 1.73% -3.89% -6.25% 131.33% - Horiz. % 181.93% 190.36% 212.05% 208.43% 216.87% 231.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 147,403 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.62 17.91 158.89 53.79 76.53 81.15 42.42 -17.01% YoY % -29.54% -88.73% 195.39% -29.71% -5.69% 91.30% - Horiz. % 29.75% 42.22% 374.56% 126.80% 180.41% 191.30% 100.00%
EPS -5.57 0.60 0.34 -4.26 3.89 -5.05 0.07 - YoY % -1,028.33% 76.47% 107.98% -209.51% 177.03% -7,314.29% - Horiz. % -7,957.14% 857.14% 485.71% -6,085.71% 5,557.14% -7,214.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5100 1.5799 1.7210 1.6914 1.5999 1.6548 0.6707 13.29% YoY % -4.42% -8.20% 1.75% 5.72% -3.32% 146.73% - Horiz. % 225.14% 235.56% 256.60% 252.18% 238.54% 246.73% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 31/03/17 -
Price 0.3950 0.3750 0.4500 0.4600 0.2650 0.6150 0.5800 -
P/RPS 3.13 2.09 0.28 0.84 0.31 0.65 1.10 17.44% YoY % 49.76% 646.43% -66.67% 170.97% -52.31% -40.91% - Horiz. % 284.55% 190.00% 25.45% 76.36% 28.18% 59.09% 100.00%
P/EPS -7.09 62.32 128.18 -10.55 6.06 -10.49 639.64 - YoY % -111.38% -51.38% 1,314.98% -274.09% 157.77% -101.64% - Horiz. % -1.11% 9.74% 20.04% -1.65% 0.95% -1.64% 100.00%
EY -14.11 1.60 0.78 -9.48 16.50 -9.53 0.16 - YoY % -981.87% 105.13% 108.23% -157.45% 273.14% -6,056.25% - Horiz. % -8,818.75% 1,000.00% 487.50% -5,925.00% 10,312.50% -5,956.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.24 0.26 0.27 0.15 0.32 0.70 -14.12% YoY % 8.33% -7.69% -3.70% 80.00% -53.12% -54.29% - Horiz. % 37.14% 34.29% 37.14% 38.57% 21.43% 45.71% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 29/11/22 25/11/21 26/11/20 28/05/19 25/05/18 30/05/17 -
Price 0.4000 0.3850 0.4600 0.4850 0.2650 0.4250 0.6150 -
P/RPS 3.17 2.15 0.28 0.88 0.31 0.45 1.17 16.56% YoY % 47.44% 667.86% -68.18% 183.87% -31.11% -61.54% - Horiz. % 270.94% 183.76% 23.93% 75.21% 26.50% 38.46% 100.00%
P/EPS -7.18 63.98 131.03 -11.12 6.06 -7.25 678.24 - YoY % -111.22% -51.17% 1,278.33% -283.50% 183.59% -101.07% - Horiz. % -1.06% 9.43% 19.32% -1.64% 0.89% -1.07% 100.00%
EY -13.93 1.56 0.76 -8.99 16.50 -13.79 0.15 - YoY % -992.95% 105.26% 108.45% -154.48% 219.65% -9,293.33% - Horiz. % -9,286.67% 1,040.00% 506.67% -5,993.33% 11,000.00% -9,193.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.24 0.26 0.28 0.15 0.22 0.74 -14.86% YoY % 8.33% -7.69% -7.14% 86.67% -31.82% -70.27% - Horiz. % 35.14% 32.43% 35.14% 37.84% 20.27% 29.73% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q3 Financial Results (30.9.22).pdf 
