[ZELAN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 34.46%
YoY- 109.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 44,868 52,456 80,765 85,452 112,818 145,768 85,056 -34.73%
PBT 11,760 12,572 5,548 1,341 3,640 -4,360 -7,374 -
Tax -1,438 -2,440 -2,849 573 -2,212 -1,648 -3,083 -39.88%
NP 10,322 10,132 2,699 1,914 1,428 -6,008 -10,457 -
-
NP to SH 10,312 10,288 2,661 1,904 1,416 -6,004 -10,446 -
-
Tax Rate 12.23% 19.41% 51.35% -42.73% 60.77% - - -
Total Cost 34,546 42,324 78,066 83,537 111,390 151,776 95,513 -49.26%
-
Net Worth 42,246 50,693 50,695 42,246 42,246 42,246 59,142 -20.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,246 50,693 50,695 42,246 42,246 42,246 59,142 -20.10%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,895 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 23.01% 19.32% 3.34% 2.24% 1.27% -4.12% -12.29% -
ROE 24.41% 20.29% 5.25% 4.51% 3.35% -14.21% -17.66% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.31 6.21 9.56 10.11 13.35 17.25 10.07 -34.75%
EPS 1.22 1.20 0.31 0.23 0.16 -0.72 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.05 0.05 0.05 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.31 6.21 9.56 10.11 13.35 17.25 10.07 -34.75%
EPS 1.22 1.22 0.31 0.23 0.16 -0.72 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.05 0.05 0.05 0.07 -20.11%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.06 0.045 0.085 0.075 0.07 0.085 0.025 -
P/RPS 1.13 0.72 0.89 0.74 0.52 0.49 0.25 173.62%
P/EPS 4.92 3.70 26.99 33.28 41.77 -11.96 -2.02 -
EY 20.34 27.06 3.71 3.00 2.39 -8.36 -49.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.75 1.42 1.50 1.40 1.70 0.36 123.30%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 28/02/19 -
Price 0.12 0.085 0.07 0.08 0.085 0.075 0.055 -
P/RPS 2.26 1.37 0.73 0.79 0.64 0.43 0.55 156.76%
P/EPS 9.83 6.98 22.23 35.50 50.72 -10.55 -4.45 -
EY 10.17 14.33 4.50 2.82 1.97 -9.47 -22.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.42 1.17 1.60 1.70 1.50 0.79 109.90%

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