[ZELAN] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 123.58%
YoY- 107.45%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 52,456 80,765 85,452 112,818 145,768 85,056 97,790 -33.95%
PBT 12,572 5,548 1,341 3,640 -4,360 -7,374 -19,726 -
Tax -2,440 -2,849 573 -2,212 -1,648 -3,083 -321 286.11%
NP 10,132 2,699 1,914 1,428 -6,008 -10,457 -20,048 -
-
NP to SH 10,288 2,661 1,904 1,416 -6,004 -10,446 -20,048 -
-
Tax Rate 19.41% 51.35% -42.73% 60.77% - - - -
Total Cost 42,324 78,066 83,537 111,390 151,776 95,513 117,838 -49.44%
-
Net Worth 50,693 50,695 42,246 42,246 42,246 59,142 50,693 0.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 50,693 50,695 42,246 42,246 42,246 59,142 50,693 0.00%
NOSH 844,920 844,920 844,920 844,920 844,920 844,895 844,895 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 19.32% 3.34% 2.24% 1.27% -4.12% -12.29% -20.50% -
ROE 20.29% 5.25% 4.51% 3.35% -14.21% -17.66% -39.55% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.21 9.56 10.11 13.35 17.25 10.07 11.57 -33.93%
EPS 1.20 0.31 0.23 0.16 -0.72 -1.24 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.07 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.21 9.56 10.11 13.35 17.25 10.07 11.57 -33.93%
EPS 1.22 0.31 0.23 0.16 -0.72 -1.24 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.07 0.06 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.045 0.085 0.075 0.07 0.085 0.025 0.055 -
P/RPS 0.72 0.89 0.74 0.52 0.49 0.25 0.48 31.00%
P/EPS 3.70 26.99 33.28 41.77 -11.96 -2.02 -2.32 -
EY 27.06 3.71 3.00 2.39 -8.36 -49.45 -43.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.42 1.50 1.40 1.70 0.36 0.92 -12.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 28/02/19 30/11/18 -
Price 0.085 0.07 0.08 0.085 0.075 0.055 0.035 -
P/RPS 1.37 0.73 0.79 0.64 0.43 0.55 0.30 174.99%
P/EPS 6.98 22.23 35.50 50.72 -10.55 -4.45 -1.48 -
EY 14.33 4.50 2.82 1.97 -9.47 -22.48 -67.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.60 1.70 1.50 0.79 0.58 81.55%

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