Highlights

[ZELAN] YoY Quarter Result on 2016-06-30 [#2]

Stock [ZELAN]: ZELAN BHD
Announcement Date 22-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     119.65%    YoY -     -27.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
Revenue 19,967 34,360 11,495 56,493 115,079 61,025 9,173 12.21%
  YoY % -41.89% 198.91% -79.65% -50.91% 88.58% 565.27% -
  Horiz. % 217.67% 374.58% 125.31% 615.86% 1,254.54% 665.27% 100.00%
PBT 2,910 -6,818 -2,408 8,904 12,721 18,356 -11,086 -
  YoY % 142.68% -183.14% -127.04% -30.01% -30.70% 265.58% -
  Horiz. % -26.25% 61.50% 21.72% -80.32% -114.75% -165.58% 100.00%
Tax -694 659 -3,051 -1,527 -2,567 -5,800 -24,137 -40.89%
  YoY % -205.31% 121.60% -99.80% 40.51% 55.74% 75.97% -
  Horiz. % 2.88% -2.73% 12.64% 6.33% 10.64% 24.03% 100.00%
NP 2,216 -6,159 -5,459 7,377 10,154 12,556 -35,223 -
  YoY % 135.98% -12.82% -174.00% -27.35% -19.13% 135.65% -
  Horiz. % -6.29% 17.49% 15.50% -20.94% -28.83% -35.65% 100.00%
NP to SH 2,209 -6,159 -5,449 7,384 10,145 12,571 -35,202 -
  YoY % 135.87% -13.03% -173.79% -27.22% -19.30% 135.71% -
  Horiz. % -6.28% 17.50% 15.48% -20.98% -28.82% -35.71% 100.00%
Tax Rate 23.85 % - % - % 17.15 % 20.18 % 31.60 % - % -
  YoY % 0.00% 0.00% 0.00% -15.01% -36.14% 0.00% -
  Horiz. % 75.47% 0.00% 0.00% 54.27% 63.86% 100.00% -
Total Cost 17,751 40,519 16,954 49,116 104,925 48,469 44,396 -12.70%
  YoY % -56.19% 138.99% -65.48% -53.19% 116.48% 9.17% -
  Horiz. % 39.98% 91.27% 38.19% 110.63% 236.34% 109.17% 100.00%
Net Worth 42,246 59,142 135,183 177,427 202,774 122,509 146,440 -16.82%
  YoY % -28.57% -56.25% -23.81% -12.50% 65.52% -16.34% -
  Horiz. % 28.85% 40.39% 92.31% 121.16% 138.47% 83.66% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
Net Worth 42,246 59,142 135,183 177,427 202,774 122,509 146,440 -16.82%
  YoY % -28.57% -56.25% -23.81% -12.50% 65.52% -16.34% -
  Horiz. % 28.85% 40.39% 92.31% 121.16% 138.47% 83.66% 100.00%
NOSH 844,920 844,895 844,895 844,895 844,895 680,609 563,232 6.19%
  YoY % 0.00% 0.00% 0.00% 0.00% 24.14% 20.84% -
  Horiz. % 150.01% 150.01% 150.01% 150.01% 150.01% 120.84% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
NP Margin 11.10 % -17.92 % -47.49 % 13.06 % 8.82 % 20.58 % -383.99 % -
  YoY % 161.94% 62.27% -463.63% 48.07% -57.14% 105.36% -
  Horiz. % -2.89% 4.67% 12.37% -3.40% -2.30% -5.36% 100.00%
ROE 5.23 % -10.41 % -4.03 % 4.16 % 5.00 % 10.26 % -24.04 % -
  YoY % 150.24% -158.31% -196.88% -16.80% -51.27% 142.68% -
  Horiz. % -21.76% 43.30% 16.76% -17.30% -20.80% -42.68% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
RPS 2.36 4.07 1.36 6.69 13.62 8.97 1.63 5.64%
  YoY % -42.01% 199.26% -79.67% -50.88% 51.84% 450.31% -
  Horiz. % 144.79% 249.69% 83.44% 410.43% 835.58% 550.31% 100.00%
EPS 0.26 -0.73 -0.64 0.87 1.20 1.85 -6.25 -
  YoY % 135.62% -14.06% -173.56% -27.50% -35.14% 129.60% -
  Horiz. % -4.16% 11.68% 10.24% -13.92% -19.20% -29.60% 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 0.0500 0.0700 0.1600 0.2100 0.2400 0.1800 0.2600 -21.67%
  YoY % -28.57% -56.25% -23.81% -12.50% 33.33% -30.77% -
  Horiz. % 19.23% 26.92% 61.54% 80.77% 92.31% 69.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
RPS 2.36 4.07 1.36 6.69 13.62 7.22 1.09 12.12%
  YoY % -42.01% 199.26% -79.67% -50.88% 88.64% 562.39% -
  Horiz. % 216.51% 373.39% 124.77% 613.76% 1,249.54% 662.39% 100.00%
EPS 0.26 -0.73 -0.64 0.87 1.20 1.49 -4.17 -
  YoY % 135.62% -14.06% -173.56% -27.50% -19.46% 135.73% -
  Horiz. % -6.24% 17.51% 15.35% -20.86% -28.78% -35.73% 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 0.0500 0.0700 0.1600 0.2100 0.2400 0.1450 0.1733 -16.82%
  YoY % -28.57% -56.25% -23.81% -12.50% 65.52% -16.33% -
  Horiz. % 28.85% 40.39% 92.33% 121.18% 138.49% 83.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/09/12 -
Price 0.0700 0.0800 0.1400 0.1500 0.3250 0.2500 0.3600 -
P/RPS 2.96 1.97 10.29 2.24 2.39 2.79 22.10 -25.76%
  YoY % 50.25% -80.86% 359.38% -6.28% -14.34% -87.38% -
  Horiz. % 13.39% 8.91% 46.56% 10.14% 10.81% 12.62% 100.00%
P/EPS 26.77 -10.97 -21.71 17.16 27.07 13.54 -5.76 -
  YoY % 344.03% 49.47% -226.52% -36.61% 99.93% 335.07% -
  Horiz. % -464.76% 190.45% 376.91% -297.92% -469.97% -235.07% 100.00%
EY 3.73 -9.11 -4.61 5.83 3.69 7.39 -17.36 -
  YoY % 140.94% -97.61% -179.07% 57.99% -50.07% 142.57% -
  Horiz. % -21.49% 52.48% 26.56% -33.58% -21.26% -42.57% 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 1.40 1.14 0.88 0.71 1.35 1.39 1.38 0.21%
  YoY % 22.81% 29.55% 23.94% -47.41% -2.88% 0.72% -
  Horiz. % 101.45% 82.61% 63.77% 51.45% 97.83% 100.72% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 CAGR
Date 22/08/19 27/08/18 22/08/17 22/08/16 24/08/15 22/08/14 28/11/12 -
Price 0.0850 0.0700 0.1250 0.2050 0.2350 0.3850 0.2900 -
P/RPS 3.60 1.72 9.19 3.07 1.73 4.29 17.81 -21.09%
  YoY % 109.30% -81.28% 199.35% 77.46% -59.67% -75.91% -
  Horiz. % 20.21% 9.66% 51.60% 17.24% 9.71% 24.09% 100.00%
P/EPS 32.51 -9.60 -19.38 23.46 19.57 20.84 -4.64 -
  YoY % 438.65% 50.46% -182.61% 19.88% -6.09% 549.14% -
  Horiz. % -700.65% 206.90% 417.67% -505.60% -421.77% -449.14% 100.00%
EY 3.08 -10.41 -5.16 4.26 5.11 4.80 -21.55 -
  YoY % 129.59% -101.74% -221.13% -16.63% 6.46% 122.27% -
  Horiz. % -14.29% 48.31% 23.94% -19.77% -23.71% -22.27% 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 1.70 1.00 0.78 0.98 0.98 2.14 1.12 6.38%
  YoY % 70.00% 28.21% -20.41% 0.00% -54.21% 91.07% -
  Horiz. % 151.79% 89.29% 69.64% 87.50% 87.50% 191.07% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

302  292  594  1276 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 VIVOCOM 1.13+0.12 
 KANGER 0.1850.00 
 BINTAI 0.815+0.02 
 ASB 0.175+0.01 
 BIOHLDG 0.31-0.005 
 TDM 0.29+0.025 
 SOLUTN 1.23-0.04 
 VSOLAR 0.0450.00 
 MTRONIC 0.1150.00 

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