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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 19,967 36,442 11,713 18,470 34,360 20,513 17,387 9.69%
  QoQ % -45.21% 211.12% -36.58% -46.25% 67.50% 17.98% -
  Horiz. % 114.84% 209.59% 67.37% 106.23% 197.62% 117.98% 100.00%
PBT 2,910 -1,090 7,421 -5,300 -6,818 -2,677 -59,343 -
  QoQ % 366.97% -114.69% 240.02% 22.26% -154.69% 95.49% -
  Horiz. % -4.90% 1.84% -12.51% 8.93% 11.49% 4.51% 100.00%
Tax -694 -412 -2,842 -235 659 -665 228 -
  QoQ % -68.45% 85.50% -1,109.36% -135.66% 199.10% -391.67% -
  Horiz. % -304.39% -180.70% -1,246.49% -103.07% 289.04% -291.67% 100.00%
NP 2,216 -1,502 4,579 -5,535 -6,159 -3,342 -59,115 -
  QoQ % 247.54% -132.80% 182.73% 10.13% -84.29% 94.35% -
  Horiz. % -3.75% 2.54% -7.75% 9.36% 10.42% 5.65% 100.00%
NP to SH 2,209 -1,501 4,590 -5,535 -6,159 -3,342 -59,098 -
  QoQ % 247.17% -132.70% 182.93% 10.13% -84.29% 94.34% -
  Horiz. % -3.74% 2.54% -7.77% 9.37% 10.42% 5.66% 100.00%
Tax Rate 23.85 % - % 38.30 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.27% 0.00% 100.00% - - - -
Total Cost 17,751 37,944 7,134 24,005 40,519 23,855 76,502 -62.34%
  QoQ % -53.22% 431.88% -70.28% -40.76% 69.86% -68.82% -
  Horiz. % 23.20% 49.60% 9.33% 31.38% 52.96% 31.18% 100.00%
Net Worth 42,246 42,246 59,142 50,693 59,142 76,040 76,040 -32.49%
  QoQ % 0.00% -28.57% 16.67% -14.29% -22.22% 0.00% -
  Horiz. % 55.56% 55.56% 77.78% 66.67% 77.78% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 42,246 42,246 59,142 50,693 59,142 76,040 76,040 -32.49%
  QoQ % 0.00% -28.57% 16.67% -14.29% -22.22% 0.00% -
  Horiz. % 55.56% 55.56% 77.78% 66.67% 77.78% 100.00% 100.00%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 844,895 0.00%
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.10 % -4.12 % 39.09 % -29.97 % -17.92 % -16.29 % -340.00 % -
  QoQ % 369.42% -110.54% 230.43% -67.24% -10.01% 95.21% -
  Horiz. % -3.26% 1.21% -11.50% 8.81% 5.27% 4.79% 100.00%
ROE 5.23 % -3.55 % 7.76 % -10.92 % -10.41 % -4.40 % -77.72 % -
  QoQ % 247.32% -145.75% 171.06% -4.90% -136.59% 94.34% -
  Horiz. % -6.73% 4.57% -9.98% 14.05% 13.39% 5.66% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.36 4.31 1.39 2.19 4.07 2.43 2.06 9.51%
  QoQ % -45.24% 210.07% -36.53% -46.19% 67.49% 17.96% -
  Horiz. % 114.56% 209.22% 67.48% 106.31% 197.57% 117.96% 100.00%
EPS 0.26 -0.18 0.54 -0.66 -0.73 -0.40 -6.99 -
  QoQ % 244.44% -133.33% 181.82% 9.59% -82.50% 94.28% -
  Horiz. % -3.72% 2.58% -7.73% 9.44% 10.44% 5.72% 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 0.0500 0.0500 0.0700 0.0600 0.0700 0.0900 0.0900 -32.49%
  QoQ % 0.00% -28.57% 16.67% -14.29% -22.22% 0.00% -
  Horiz. % 55.56% 55.56% 77.78% 66.67% 77.78% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 2.36 4.31 1.39 2.19 4.07 2.43 2.06 9.51%
  QoQ % -45.24% 210.07% -36.53% -46.19% 67.49% 17.96% -
  Horiz. % 114.56% 209.22% 67.48% 106.31% 197.57% 117.96% 100.00%
EPS 0.26 -0.18 0.54 -0.66 -0.73 -0.40 -6.99 -
  QoQ % 244.44% -133.33% 181.82% 9.59% -82.50% 94.28% -
  Horiz. % -3.72% 2.58% -7.73% 9.44% 10.44% 5.72% 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 0.0500 0.0500 0.0700 0.0600 0.0700 0.0900 0.0900 -32.49%
  QoQ % 0.00% -28.57% 16.67% -14.29% -22.22% 0.00% -
  Horiz. % 55.56% 55.56% 77.78% 66.67% 77.78% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.0700 0.0850 0.0250 0.0550 0.0800 0.1000 0.1050 -
P/RPS 2.96 1.97 1.80 2.52 1.97 4.12 5.10 -30.49%
  QoQ % 50.25% 9.44% -28.57% 27.92% -52.18% -19.22% -
  Horiz. % 58.04% 38.63% 35.29% 49.41% 38.63% 80.78% 100.00%
P/EPS 26.77 -47.85 4.60 -8.40 -10.97 -25.28 -1.50 -
  QoQ % 155.95% -1,140.22% 154.76% 23.43% 56.61% -1,585.33% -
  Horiz. % -1,784.67% 3,190.00% -306.67% 560.00% 731.33% 1,685.33% 100.00%
EY 3.73 -2.09 21.73 -11.91 -9.11 -3.96 -66.62 -
  QoQ % 278.47% -109.62% 282.45% -30.74% -130.05% 94.06% -
  Horiz. % -5.60% 3.14% -32.62% 17.88% 13.67% 5.94% 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 1.40 1.70 0.36 0.92 1.14 1.11 1.17 12.75%
  QoQ % -17.65% 372.22% -60.87% -19.30% 2.70% -5.13% -
  Horiz. % 119.66% 145.30% 30.77% 78.63% 97.44% 94.87% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 03/06/19 28/02/19 30/11/18 27/08/18 25/05/18 19/02/18 -
Price 0.0850 0.0750 0.0550 0.0350 0.0700 0.0850 0.1250 -
P/RPS 3.60 1.74 3.97 1.60 1.72 3.50 6.07 -29.48%
  QoQ % 106.90% -56.17% 148.12% -6.98% -50.86% -42.34% -
  Horiz. % 59.31% 28.67% 65.40% 26.36% 28.34% 57.66% 100.00%
P/EPS 32.51 -42.22 10.12 -5.34 -9.60 -21.49 -1.79 -
  QoQ % 177.00% -517.19% 289.51% 44.38% 55.33% -1,100.56% -
  Horiz. % -1,816.20% 2,358.66% -565.36% 298.32% 536.31% 1,200.56% 100.00%
EY 3.08 -2.37 9.88 -18.72 -10.41 -4.65 -55.96 -
  QoQ % 229.96% -123.99% 152.78% -79.83% -123.87% 91.69% -
  Horiz. % -5.50% 4.24% -17.66% 33.45% 18.60% 8.31% 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 1.70 1.50 0.79 0.58 1.00 0.94 1.39 14.41%
  QoQ % 13.33% 89.87% 36.21% -42.00% 6.38% -32.37% -
  Horiz. % 122.30% 107.91% 56.83% 41.73% 71.94% 67.63% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers