[ZELAN] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 101.27%
YoY- -79.72%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,941 119,480 257,628 392,452 998,643 1,271,642 1,448,618 -91.67%
PBT -253,911 -74,514 -63,242 13,496 -270,127 -70,860 -376 7627.75%
Tax -3,643 -26,341 -7,048 -10,504 -18,717 -25,062 -11,324 -53.08%
NP -257,554 -100,856 -70,290 2,992 -288,844 -95,922 -11,700 686.93%
-
NP to SH -257,428 100,702 -68,464 3,496 -274,917 -93,232 -19,092 467.40%
-
Tax Rate - - - 77.83% - - - -
Total Cost 292,495 220,336 327,918 389,460 1,287,487 1,367,565 1,460,318 -65.80%
-
Net Worth 270,379 433,674 416,639 448,653 439,353 585,986 649,579 -44.28%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 270,379 433,674 416,639 448,653 439,353 585,986 649,579 -44.28%
NOSH 563,291 563,214 563,026 582,666 563,274 563,448 564,852 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -737.11% -84.41% -27.28% 0.76% -28.92% -7.54% -0.81% -
ROE -95.21% 23.22% -16.43% 0.78% -62.57% -15.91% -2.94% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.20 21.21 45.76 67.35 177.29 225.69 256.46 -91.65%
EPS -45.70 -17.88 -12.16 0.60 -48.81 -16.55 -3.38 468.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.77 0.74 0.77 0.78 1.04 1.15 -44.17%
Adjusted Per Share Value based on latest NOSH - 582,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.14 14.14 30.49 46.45 118.19 150.50 171.45 -91.66%
EPS -30.47 11.92 -8.10 0.41 -32.54 -11.03 -2.26 467.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.5133 0.4931 0.531 0.52 0.6935 0.7688 -44.28%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.52 0.60 0.69 0.53 0.56 0.68 0.89 -
P/RPS 8.38 2.83 1.51 0.79 0.32 0.30 0.35 732.32%
P/EPS -1.14 3.36 -5.67 88.33 -1.15 -4.11 -26.33 -87.69%
EY -87.89 29.80 -17.62 1.13 -87.16 -24.33 -3.80 713.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.93 0.69 0.72 0.65 0.77 25.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 16/02/11 19/11/10 17/08/10 27/05/10 25/02/10 25/11/09 -
Price 0.44 0.58 0.67 0.75 0.52 0.63 0.82 -
P/RPS 7.09 2.73 1.46 1.11 0.29 0.28 0.32 690.34%
P/EPS -0.96 3.24 -5.51 125.00 -1.07 -3.81 -24.26 -88.41%
EY -103.87 30.83 -18.15 0.80 -93.86 -26.26 -4.12 761.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 0.91 0.97 0.67 0.61 0.71 18.87%

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