ZGL.ASX
ZICOM Group Ltd
https://www.marketindex.com.au/asx/zgl/financials

Annual Financial Summary

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
Profitability
NPAT ($) 7,355,785 (9,720,676) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin 5.56% -9.93% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($) (35,567) 489,650 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($) 7,276,870 (10,210,327) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) 11.80% -19.19% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) 5.89% -5.55% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio 1.92 (0.95) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 10.2% 0.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 0.23 0.18 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 1.06 (76.17) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 214.56 214.56 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $14.16 $9.66 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $45.94 $41.84 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return 46.7% -15.1% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market 34.1% -29.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) 3.43 -4.53 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) 3.44 -4.76 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 3.10 (2.10) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.06 0.04 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.27 0.19 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 0.29 0.25 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $0.07 $0.04 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 0.89 0.75 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.25 1.64 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.86 0.64 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover 4.64 1.73 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover 3.05 1.62 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
INCOME
Trading Revenue 133,051,017 102,856,665 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income 12,956,541 2,957,934 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 146,007,558 105,814,600 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 146,007,558 105,814,600 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (129,546,515) (108,537,725) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA 16,461,042 (2,723,124) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (5,666,333) (5,556,421) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (370,123) (375,027) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (6,036,456) (5,931,448) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT 10,424,585 (8,654,573) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 223,407 158,023 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (2,447,482) (1,865,123) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (2,447,482) (1,865,123) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses (2,224,074) (1,707,099) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit 8,200,511 (10,361,673) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap 8,200,511 (10,361,673) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (923,641) 151,346 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals 7,276,870 (10,210,327) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals (35,567) 489,650 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals (35,567) 489,650 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests 114,482 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals 7,355,785 (9,720,676) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital 7,355,785 (9,720,676) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 214,560,000 214,560,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 214,560,000 214,560,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted 34,400 (47,600) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals 34,283 (45,305) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss (427,920) (437,346) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
Current Assets
Cash 13,386,684 8,733,585 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 30,384,572 25,792,343 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 607,980 546,405 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories 28,647,326 59,323,391 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 8,134,933 5,361,673 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 18,147,160 9,038,504 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 99,308,658 108,795,904 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 45,192,842 34,996,661 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 2,148,493 2,579,568 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 194,509 6,190,741 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 5,267,311 5,268,194 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 2,282,983 2,589,583 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 55,086,139 51,624,749 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 154,394,798 160,420,654 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 33,174,391 27,123,302 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 3,187,729 1,409,971 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 37,133,488 29,659,470 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 6,004,223 8,095,926 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 79,499,833 66,288,671 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 8,034,900 11,256,398 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 4,425,919 3,919,430 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 12,460,820 15,175,829 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 91,960,653 81,464,500 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 23,158,830 23,187,180 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium 12,824,274 11,523,480 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits 26,657,774 18,496,550 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 62,640,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests (206,735) (115,735) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 62,434,144 78,956,154 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 45,168,388 40,915,868 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

06/2024
06/2023
06/2022
06/2021
06/2020
06/2019
06/2018
06/2017
06/2016
06/2015
OPERATING ACTIVITIES
Receipts - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 164,499 127,976 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (1,707,235) (1,690,407) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid (728,020) (277,097) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 8,876,292 (2,695,303) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 6,605,535 (4,534,831) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (1,803,934) (1,117,293) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E 84,472 4,451 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries (65,577) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (1,785,039) (1,112,842) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF 4,820,496 (5,647,673) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings 8,867,400 5,007,789 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings (4,238,079) (5,697,752) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (3,026,564) (2,638,548) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow 1,602,756 (3,328,511) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow 6,423,252 (6,837,302) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 6,338,779 14,981,081 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments (13,337) 24,482 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 12,748,694 8,168,261 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo