Highlights

[ZELAN] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [ZELAN]: ZELAN BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     100.47%    YoY -     628.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 34,704 22,434 13,114 80,765 64,089 56,409 36,442 -3.20%
  QoQ % 54.69% 71.07% -83.76% 26.02% 13.61% 54.79% -
  Horiz. % 95.23% 61.56% 35.99% 221.63% 175.87% 154.79% 100.00%
PBT 4,498 5,880 3,143 5,548 1,006 1,820 -1,090 -
  QoQ % -23.50% 87.08% -43.35% 451.49% -44.73% 266.97% -
  Horiz. % -412.66% -539.45% -288.35% -508.99% -92.29% -166.97% 100.00%
Tax -714 -719 -610 -2,849 430 -1,106 -412 44.13%
  QoQ % 0.70% -17.87% 78.59% -762.56% 138.88% -168.45% -
  Horiz. % 173.30% 174.51% 148.06% 691.50% -104.37% 268.45% 100.00%
NP 3,784 5,161 2,533 2,699 1,436 714 -1,502 -
  QoQ % -26.68% 103.75% -6.15% 87.95% 101.12% 147.54% -
  Horiz. % -251.93% -343.61% -168.64% -179.69% -95.61% -47.54% 100.00%
NP to SH 3,803 5,156 2,572 2,661 1,428 708 -1,501 -
  QoQ % -26.24% 100.47% -3.34% 86.34% 101.69% 147.17% -
  Horiz. % -253.36% -343.50% -171.35% -177.28% -95.14% -47.17% 100.00%
Tax Rate 15.87 % 12.23 % 19.41 % 51.35 % -42.74 % 60.77 % - % -
  QoQ % 29.76% -36.99% -62.20% 220.15% -170.33% 0.00% -
  Horiz. % 26.11% 20.13% 31.94% 84.50% -70.33% 100.00% -
Total Cost 30,920 17,273 10,581 78,066 62,653 55,695 37,944 -12.72%
  QoQ % 79.01% 63.25% -86.45% 24.60% 12.49% 46.78% -
  Horiz. % 81.49% 45.52% 27.89% 205.74% 165.12% 146.78% 100.00%
Net Worth 50,695 42,246 50,693 50,695 42,246 42,246 42,246 12.89%
  QoQ % 20.00% -16.66% -0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 50,695 42,246 50,693 50,695 42,246 42,246 42,246 12.89%
  QoQ % 20.00% -16.66% -0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
NOSH 844,920 844,920 844,895 844,920 844,920 844,920 844,920 -
  QoQ % 0.00% 0.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.90 % 23.01 % 19.32 % 3.34 % 2.24 % 1.27 % -4.12 % -
  QoQ % -52.63% 19.10% 478.44% 49.11% 76.38% 130.83% -
  Horiz. % -264.56% -558.50% -468.93% -81.07% -54.37% -30.83% 100.00%
ROE 7.50 % 12.20 % 5.07 % 5.25 % 3.38 % 1.68 % -3.55 % -
  QoQ % -38.52% 140.63% -3.43% 55.33% 101.19% 147.32% -
  Horiz. % -211.27% -343.66% -142.82% -147.89% -95.21% -47.32% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.11 2.66 1.55 9.56 7.59 6.68 4.31 -3.11%
  QoQ % 54.51% 71.61% -83.79% 25.96% 13.62% 54.99% -
  Horiz. % 95.36% 61.72% 35.96% 221.81% 176.10% 154.99% 100.00%
EPS 0.45 0.61 0.30 0.31 0.17 0.08 -0.18 -
  QoQ % -26.23% 103.33% -3.23% 82.35% 112.50% 144.44% -
  Horiz. % -250.00% -338.89% -166.67% -172.22% -94.44% -44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 12.89%
  QoQ % 20.00% -16.67% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.11 2.66 1.55 9.56 7.59 6.68 4.31 -3.11%
  QoQ % 54.51% 71.61% -83.79% 25.96% 13.62% 54.99% -
  Horiz. % 95.36% 61.72% 35.96% 221.81% 176.10% 154.99% 100.00%
EPS 0.45 0.61 0.30 0.31 0.17 0.08 -0.18 -
  QoQ % -26.23% 103.33% -3.23% 82.35% 112.50% 144.44% -
  Horiz. % -250.00% -338.89% -166.67% -172.22% -94.44% -44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 12.89%
  QoQ % 20.00% -16.67% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 100.00% 120.00% 120.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.1100 0.0600 0.0450 0.0850 0.0750 0.0700 0.0850 -
P/RPS 2.68 2.26 2.90 0.89 0.99 1.05 1.97 22.71%
  QoQ % 18.58% -22.07% 225.84% -10.10% -5.71% -46.70% -
  Horiz. % 136.04% 114.72% 147.21% 45.18% 50.25% 53.30% 100.00%
P/EPS 24.44 9.83 14.78 26.99 44.38 83.54 -47.85 -
  QoQ % 148.63% -33.49% -45.24% -39.18% -46.88% 274.59% -
  Horiz. % -51.08% -20.54% -30.89% -56.41% -92.75% -174.59% 100.00%
EY 4.09 10.17 6.76 3.71 2.25 1.20 -2.09 -
  QoQ % -59.78% 50.44% 82.21% 64.89% 87.50% 157.42% -
  Horiz. % -195.69% -486.60% -323.45% -177.51% -107.66% -57.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 1.20 0.75 1.42 1.50 1.40 1.70 5.02%
  QoQ % 52.50% 60.00% -47.18% -5.33% 7.14% -17.65% -
  Horiz. % 107.65% 70.59% 44.12% 83.53% 88.24% 82.35% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 28/08/20 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 -
Price 0.1050 0.1200 0.0850 0.0700 0.0800 0.0850 0.0750 -
P/RPS 2.56 4.52 5.48 0.73 1.05 1.27 1.74 29.27%
  QoQ % -43.36% -17.52% 650.68% -30.48% -17.32% -27.01% -
  Horiz. % 147.13% 259.77% 314.94% 41.95% 60.34% 72.99% 100.00%
P/EPS 23.33 19.66 27.92 22.23 47.33 101.44 -42.22 -
  QoQ % 18.67% -29.58% 25.60% -53.03% -53.34% 340.27% -
  Horiz. % -55.26% -46.57% -66.13% -52.65% -112.10% -240.27% 100.00%
EY 4.29 5.09 3.58 4.50 2.11 0.99 -2.37 -
  QoQ % -15.72% 42.18% -20.44% 113.27% 113.13% 141.77% -
  Horiz. % -181.01% -214.77% -151.05% -189.87% -89.03% -41.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.75 2.40 1.42 1.17 1.60 1.70 1.50 10.79%
  QoQ % -27.08% 69.01% 21.37% -26.88% -5.88% 13.33% -
  Horiz. % 116.67% 160.00% 94.67% 78.00% 106.67% 113.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS