[ZELAN] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 565.99%
YoY- 556.68%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 603,270 595,381 536,360 509,976 87,792 109 164 23143.78%
PBT 131,266 135,798 149,938 208,404 33,068 14,012 20,492 242.97%
Tax -33,488 -34,257 -31,826 -29,552 -6,213 -1,432 -1,560 665.25%
NP 97,778 101,541 118,112 178,852 26,855 12,580 18,932 197.30%
-
NP to SH 97,778 101,541 118,112 178,852 26,855 12,580 18,932 197.30%
-
Tax Rate 25.51% 25.23% 21.23% 14.18% 18.79% 10.22% 7.61% -
Total Cost 505,492 493,840 418,248 331,124 60,937 -12,470 -18,768 -
-
Net Worth 470,303 447,810 430,880 405,457 164,792 126,914 243,924 54.60%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 22,529 - - - 4,882 - - -
Div Payout % 23.04% - - - 18.18% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 470,303 447,810 430,880 405,457 164,792 126,914 243,924 54.60%
NOSH 281,618 281,642 281,621 281,568 122,068 61,909 61,909 173.28%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 16.21% 17.05% 22.02% 35.07% 30.59% 11,506.13% 11,543.90% -
ROE 20.79% 22.68% 27.41% 44.11% 16.30% 9.91% 7.76% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 214.22 211.40 190.45 181.12 71.92 0.18 0.26 8511.69%
EPS 34.72 36.05 41.94 63.52 22.00 20.32 30.58 8.79%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.67 1.59 1.53 1.44 1.35 2.05 3.94 -43.42%
Adjusted Per Share Value based on latest NOSH - 281,568
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 71.40 70.47 63.48 60.36 10.39 0.01 0.02 22686.61%
EPS 11.57 12.02 13.98 21.17 3.18 1.49 2.24 197.32%
DPS 2.67 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.5566 0.53 0.51 0.4799 0.195 0.1502 0.2887 54.59%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.44 1.22 1.61 1.50 1.40 1.33 1.91 -
P/RPS 0.67 0.58 0.85 0.83 1.95 753.11 721.02 -99.02%
P/EPS 4.15 3.38 3.84 2.36 6.36 6.55 6.25 -23.79%
EY 24.11 29.55 26.05 42.35 15.71 15.28 16.01 31.21%
DY 5.56 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.86 0.77 1.05 1.04 1.04 0.65 0.48 47.25%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 30/12/04 15/09/04 23/06/04 25/03/04 11/12/03 24/09/03 -
Price 1.49 1.38 1.40 1.45 1.84 1.29 1.92 -
P/RPS 0.70 0.65 0.74 0.80 2.56 730.46 724.80 -99.00%
P/EPS 4.29 3.83 3.34 2.28 8.36 6.35 6.28 -22.34%
EY 23.30 26.13 29.96 43.81 11.96 15.75 15.93 28.70%
DY 5.37 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.89 0.87 0.92 1.01 1.36 0.63 0.49 48.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment