Highlights

[ZELAN] QoQ Quarter Result on 2018-09-30 [#3]

Stock [ZELAN]: ZELAN BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     10.13%    YoY -     45.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,713 18,470 34,360 20,513 17,387 8,557 11,495 1.26%
  QoQ % -36.58% -46.25% 67.50% 17.98% 103.19% -25.56% -
  Horiz. % 101.90% 160.68% 298.91% 178.45% 151.26% 74.44% 100.00%
PBT 7,421 -5,300 -6,818 -2,677 -59,343 -10,257 -2,408 -
  QoQ % 240.02% 22.26% -154.69% 95.49% -478.56% -325.96% -
  Horiz. % -308.18% 220.10% 283.14% 111.17% 2,464.41% 425.96% 100.00%
Tax -2,842 -235 659 -665 228 149 -3,051 -4.61%
  QoQ % -1,109.36% -135.66% 199.10% -391.67% 53.02% 104.88% -
  Horiz. % 93.15% 7.70% -21.60% 21.80% -7.47% -4.88% 100.00%
NP 4,579 -5,535 -6,159 -3,342 -59,115 -10,108 -5,459 -
  QoQ % 182.73% 10.13% -84.29% 94.35% -484.83% -85.16% -
  Horiz. % -83.88% 101.39% 112.82% 61.22% 1,082.89% 185.16% 100.00%
NP to SH 4,590 -5,535 -6,159 -3,342 -59,098 -10,099 -5,449 -
  QoQ % 182.93% 10.13% -84.29% 94.34% -485.19% -85.34% -
  Horiz. % -84.24% 101.58% 113.03% 61.33% 1,084.57% 185.34% 100.00%
Tax Rate 38.30 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 7,134 24,005 40,519 23,855 76,502 18,665 16,954 -43.76%
  QoQ % -70.28% -40.76% 69.86% -68.82% 309.87% 10.09% -
  Horiz. % 42.08% 141.59% 238.99% 140.70% 451.23% 110.09% 100.00%
Net Worth 59,142 50,693 59,142 76,040 76,040 126,734 135,183 -42.28%
  QoQ % 16.67% -14.29% -22.22% 0.00% -40.00% -6.25% -
  Horiz. % 43.75% 37.50% 43.75% 56.25% 56.25% 93.75% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 59,142 50,693 59,142 76,040 76,040 126,734 135,183 -42.28%
  QoQ % 16.67% -14.29% -22.22% 0.00% -40.00% -6.25% -
  Horiz. % 43.75% 37.50% 43.75% 56.25% 56.25% 93.75% 100.00%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 -
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 39.09 % -29.97 % -17.92 % -16.29 % -340.00 % -118.13 % -47.49 % -
  QoQ % 230.43% -67.24% -10.01% 95.21% -187.82% -148.75% -
  Horiz. % -82.31% 63.11% 37.73% 34.30% 715.94% 248.75% 100.00%
ROE 7.76 % -10.92 % -10.41 % -4.40 % -77.72 % -7.97 % -4.03 % -
  QoQ % 171.06% -4.90% -136.59% 94.34% -875.16% -97.77% -
  Horiz. % -192.56% 270.97% 258.31% 109.18% 1,928.54% 197.77% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.39 2.19 4.07 2.43 2.06 1.01 1.36 1.46%
  QoQ % -36.53% -46.19% 67.49% 17.96% 103.96% -25.74% -
  Horiz. % 102.21% 161.03% 299.26% 178.68% 151.47% 74.26% 100.00%
EPS 0.54 -0.66 -0.73 -0.40 -6.99 -1.20 -0.64 -
  QoQ % 181.82% 9.59% -82.50% 94.28% -482.50% -87.50% -
  Horiz. % -84.38% 103.13% 114.06% 62.50% 1,092.19% 187.50% 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 0.0700 0.0600 0.0700 0.0900 0.0900 0.1500 0.1600 -42.28%
  QoQ % 16.67% -14.29% -22.22% 0.00% -40.00% -6.25% -
  Horiz. % 43.75% 37.50% 43.75% 56.25% 56.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.39 2.19 4.07 2.43 2.06 1.01 1.36 1.46%
  QoQ % -36.53% -46.19% 67.49% 17.96% 103.96% -25.74% -
  Horiz. % 102.21% 161.03% 299.26% 178.68% 151.47% 74.26% 100.00%
EPS 0.54 -0.66 -0.73 -0.40 -6.99 -1.20 -0.64 -
  QoQ % 181.82% 9.59% -82.50% 94.28% -482.50% -87.50% -
  Horiz. % -84.38% 103.13% 114.06% 62.50% 1,092.19% 187.50% 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 0.0700 0.0600 0.0700 0.0900 0.0900 0.1500 0.1600 -42.28%
  QoQ % 16.67% -14.29% -22.22% 0.00% -40.00% -6.25% -
  Horiz. % 43.75% 37.50% 43.75% 56.25% 56.25% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0250 0.0550 0.0800 0.1000 0.1050 0.1300 0.1400 -
P/RPS 1.80 2.52 1.97 4.12 5.10 12.84 10.29 -68.62%
  QoQ % -28.57% 27.92% -52.18% -19.22% -60.28% 24.78% -
  Horiz. % 17.49% 24.49% 19.14% 40.04% 49.56% 124.78% 100.00%
P/EPS 4.60 -8.40 -10.97 -25.28 -1.50 -10.88 -21.71 -
  QoQ % 154.76% 23.43% 56.61% -1,585.33% 86.21% 49.88% -
  Horiz. % -21.19% 38.69% 50.53% 116.44% 6.91% 50.12% 100.00%
EY 21.73 -11.91 -9.11 -3.96 -66.62 -9.19 -4.61 -
  QoQ % 282.45% -30.74% -130.05% 94.06% -624.92% -99.35% -
  Horiz. % -471.37% 258.35% 197.61% 85.90% 1,445.12% 199.35% 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 0.36 0.92 1.14 1.11 1.17 0.87 0.88 -44.80%
  QoQ % -60.87% -19.30% 2.70% -5.13% 34.48% -1.14% -
  Horiz. % 40.91% 104.55% 129.55% 126.14% 132.95% 98.86% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 27/08/18 25/05/18 19/02/18 24/11/17 22/08/17 -
Price 0.0550 0.0350 0.0700 0.0850 0.1250 0.1200 0.1250 -
P/RPS 3.97 1.60 1.72 3.50 6.07 11.85 9.19 -42.77%
  QoQ % 148.12% -6.98% -50.86% -42.34% -48.78% 28.94% -
  Horiz. % 43.20% 17.41% 18.72% 38.08% 66.05% 128.94% 100.00%
P/EPS 10.12 -5.34 -9.60 -21.49 -1.79 -10.04 -19.38 -
  QoQ % 289.51% 44.38% 55.33% -1,100.56% 82.17% 48.19% -
  Horiz. % -52.22% 27.55% 49.54% 110.89% 9.24% 51.81% 100.00%
EY 9.88 -18.72 -10.41 -4.65 -55.96 -9.96 -5.16 -
  QoQ % 152.78% -79.83% -123.87% 91.69% -461.85% -93.02% -
  Horiz. % -191.47% 362.79% 201.74% 90.12% 1,084.50% 193.02% 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 0.79 0.58 1.00 0.94 1.39 0.80 0.78 0.85%
  QoQ % 36.21% -42.00% 6.38% -32.37% 73.75% 2.56% -
  Horiz. % 101.28% 74.36% 128.21% 120.51% 178.21% 102.56% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers