[ZELAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -126.57%
YoY- -204.64%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 282,908 128,011 62,926 68,926 101,160 187,066 266,697 4.01%
PBT 31,488 -49,895 -11,814 23,866 92,436 26,211 101,564 -54.22%
Tax -68 -25,709 -31,629 -48,344 -500 -12,699 -1,508 -87.35%
NP 31,420 -75,604 -43,444 -24,478 91,936 13,512 100,056 -53.83%
-
NP to SH 31,424 -75,560 -43,241 -24,432 91,944 13,614 100,068 -53.83%
-
Tax Rate 0.22% - - 202.56% 0.54% 48.45% 1.48% -
Total Cost 251,488 203,615 106,370 93,404 9,224 173,554 166,641 31.60%
-
Net Worth 152,598 146,499 157,650 146,366 191,550 231,145 264,819 -30.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,598 146,499 157,650 146,366 191,550 231,145 264,819 -30.77%
NOSH 565,179 563,460 563,038 562,949 563,382 563,769 563,445 0.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.11% -59.06% -69.04% -35.51% 90.88% 7.22% 37.52% -
ROE 20.59% -51.58% -27.43% -16.69% 48.00% 5.89% 37.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.06 22.72 11.18 12.24 17.96 33.18 47.33 3.81%
EPS 5.56 -13.41 -7.68 -4.34 16.32 2.42 17.76 -53.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.28 0.26 0.34 0.41 0.47 -30.91%
Adjusted Per Share Value based on latest NOSH - 563,232
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.48 15.15 7.45 8.16 11.97 22.14 31.56 4.01%
EPS 3.72 -8.94 -5.12 -2.89 10.88 1.61 11.84 -53.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1734 0.1866 0.1732 0.2267 0.2736 0.3134 -30.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.28 0.25 0.36 0.38 0.44 0.37 -
P/RPS 0.38 1.23 2.24 2.94 2.12 1.33 0.78 -38.11%
P/EPS 3.42 -2.09 -3.26 -8.29 2.33 18.22 2.08 39.34%
EY 29.26 -47.89 -30.72 -12.06 42.95 5.49 48.00 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.08 0.89 1.38 1.12 1.07 0.79 21.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 28/05/12 27/02/12 -
Price 0.23 0.34 0.225 0.29 0.37 0.38 0.46 -
P/RPS 0.31 1.50 2.01 2.37 2.06 1.15 0.97 -53.28%
P/EPS 2.76 -2.54 -2.93 -6.68 2.27 15.74 2.59 4.33%
EY 36.26 -39.44 -34.13 -14.97 44.11 6.35 38.61 -4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.80 1.12 1.09 0.93 0.98 -9.05%

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