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

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013
Profit Trend
QoQ- -89.56%
YoY- 113.43%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 366,150 250,207 232,134 244,634 282,908 128,011 62,926 224.55%
PBT 110,136 40,167 35,834 3,368 31,488 -49,895 -11,814 -
Tax -34,800 -4,987 -3,114 -146 -68 -25,709 -31,629 6.59%
NP 75,336 35,180 32,720 3,222 31,420 -75,604 -43,444 -
-
NP to SH 75,426 35,219 32,777 3,280 31,424 -75,560 -43,241 -
-
Tax Rate 31.60% 12.42% 8.69% 4.33% 0.22% - - -
Total Cost 290,814 215,027 199,414 241,412 251,488 203,615 106,370 95.88%
-
Net Worth 122,509 97,661 95,754 152,689 152,598 146,499 157,650 -15.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,509 97,661 95,754 152,689 152,598 146,499 157,650 -15.51%
NOSH 844,895 844,895 844,895 565,517 565,179 563,460 563,038 31.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.58% 14.06% 14.10% 1.32% 11.11% -59.06% -69.04% -
ROE 61.57% 36.06% 34.23% 2.15% 20.59% -51.58% -27.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 53.80 40.99 41.21 43.26 50.06 22.72 11.18 185.85%
EPS 11.10 5.77 5.81 0.58 5.56 -13.41 -7.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.17 0.27 0.27 0.26 0.28 -25.57%
Adjusted Per Share Value based on latest NOSH - 565,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 43.34 29.61 27.47 28.95 33.48 15.15 7.45 224.50%
EPS 8.93 4.17 3.88 0.39 3.72 -8.94 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.1156 0.1133 0.1807 0.1806 0.1734 0.1866 -15.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.22 0.20 0.25 0.285 0.28 0.25 -
P/RPS 0.46 1.76 0.49 0.48 0.38 1.23 2.24 -65.29%
P/EPS 2.26 12.60 3.44 35.92 3.42 -2.09 -3.26 -
EY 44.33 7.94 29.10 2.78 29.26 -47.89 -30.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.05 1.18 0.93 1.06 1.08 0.89 34.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.385 0.25 0.225 0.31 0.23 0.34 0.225 -
P/RPS 0.72 2.01 0.55 0.60 0.31 1.50 2.01 -49.65%
P/EPS 3.47 14.32 3.87 44.54 2.76 -2.54 -2.93 -
EY 28.78 6.98 25.86 2.25 36.26 -39.44 -34.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.19 1.32 1.15 0.85 1.31 0.80 93.04%

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