[ZELAN] QoQ Annualized Quarter Result on 30-Jun-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013
Profit Trend
QoQ- 141.59%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 250,207 232,134 244,634 282,908 128,011 62,926 68,926 136.38%
PBT 40,167 35,834 3,368 31,488 -49,895 -11,814 23,866 41.53%
Tax -4,987 -3,114 -146 -68 -25,709 -31,629 -48,344 -78.03%
NP 35,180 32,720 3,222 31,420 -75,604 -43,444 -24,478 -
-
NP to SH 35,219 32,777 3,280 31,424 -75,560 -43,241 -24,432 -
-
Tax Rate 12.42% 8.69% 4.33% 0.22% - - 202.56% -
Total Cost 215,027 199,414 241,412 251,488 203,615 106,370 93,404 74.43%
-
Net Worth 97,661 95,754 152,689 152,598 146,499 157,650 146,366 -23.66%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 97,661 95,754 152,689 152,598 146,499 157,650 146,366 -23.66%
NOSH 844,895 844,895 565,517 565,179 563,460 563,038 562,949 31.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.06% 14.10% 1.32% 11.11% -59.06% -69.04% -35.51% -
ROE 36.06% 34.23% 2.15% 20.59% -51.58% -27.43% -16.69% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.99 41.21 43.26 50.06 22.72 11.18 12.24 124.00%
EPS 5.77 5.81 0.58 5.56 -13.41 -7.68 -4.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.27 0.27 0.26 0.28 0.26 -27.67%
Adjusted Per Share Value based on latest NOSH - 565,179
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.61 27.47 28.95 33.48 15.15 7.45 8.16 136.32%
EPS 4.17 3.88 0.39 3.72 -8.94 -5.12 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1133 0.1807 0.1806 0.1734 0.1866 0.1732 -23.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.22 0.20 0.25 0.285 0.28 0.25 0.36 -
P/RPS 1.76 0.49 0.48 0.38 1.23 2.24 2.94 -28.99%
P/EPS 12.60 3.44 35.92 3.42 -2.09 -3.26 -8.29 -
EY 7.94 29.10 2.78 29.26 -47.89 -30.72 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.18 0.93 1.06 1.08 0.89 1.38 -16.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 -
Price 0.25 0.225 0.31 0.23 0.34 0.225 0.29 -
P/RPS 2.01 0.55 0.60 0.31 1.50 2.01 2.37 -10.41%
P/EPS 14.32 3.87 44.54 2.76 -2.54 -2.93 -6.68 -
EY 6.98 25.86 2.25 36.26 -39.44 -34.13 -14.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.32 1.15 0.85 1.31 0.80 1.12 4.12%

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