[ZELAN] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -50.83%
YoY- 166.32%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 44,066 42,844 51,929 46,272 44,868 52,456 80,765 -33.25%
PBT 10,714 17,792 41,052 5,997 11,760 12,572 5,548 55.13%
Tax -2,180 -2,104 -5,744 -952 -1,438 -2,440 -2,849 -16.35%
NP 8,534 15,688 35,308 5,045 10,322 10,132 2,699 115.57%
-
NP to SH 8,534 15,684 35,318 5,070 10,312 10,288 2,661 117.62%
-
Tax Rate 20.35% 11.83% 13.99% 15.87% 12.23% 19.41% 51.35% -
Total Cost 35,532 27,156 16,621 41,226 34,546 42,324 78,066 -40.85%
-
Net Worth 101,387 92,938 84,492 50,695 42,246 50,693 50,695 58.80%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 101,387 92,938 84,492 50,695 42,246 50,693 50,695 58.80%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 19.37% 36.62% 67.99% 10.90% 23.01% 19.32% 3.34% -
ROE 8.42% 16.88% 41.80% 10.00% 24.41% 20.29% 5.25% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.22 5.07 6.15 5.48 5.31 6.21 9.56 -33.21%
EPS 1.02 1.84 4.18 0.60 1.22 1.20 0.31 121.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.06 0.05 0.06 0.06 58.80%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.22 5.07 6.15 5.48 5.31 6.21 9.56 -33.21%
EPS 1.01 1.86 4.18 0.60 1.22 1.22 0.31 119.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.10 0.06 0.05 0.06 0.06 58.80%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.115 0.11 0.115 0.11 0.06 0.045 0.085 -
P/RPS 2.20 2.17 1.87 2.01 1.13 0.72 0.89 82.92%
P/EPS 11.39 5.93 2.75 18.33 4.92 3.70 26.99 -43.76%
EY 8.78 16.88 36.35 5.46 20.34 27.06 3.71 77.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 1.15 1.83 1.20 0.75 1.42 -22.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 21/06/21 06/04/21 24/11/20 28/08/20 15/07/20 28/02/20 -
Price 0.135 0.13 0.12 0.105 0.12 0.085 0.07 -
P/RPS 2.59 2.56 1.95 1.92 2.26 1.37 0.73 132.80%
P/EPS 13.37 7.00 2.87 17.50 9.83 6.98 22.23 -28.77%
EY 7.48 14.28 34.83 5.72 10.17 14.33 4.50 40.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.20 1.75 2.40 1.42 1.17 -2.29%

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