[ZELAN] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -27.1%
YoY- 22.69%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 43,842 59,332 46,448 45,322 44,066 42,844 51,929 -10.69%
PBT 18,772 6,472 7,187 8,686 10,714 17,792 41,052 -40.73%
Tax -1,816 -1,580 -3,341 -2,476 -2,180 -2,104 -5,744 -53.68%
NP 16,956 4,892 3,846 6,210 8,534 15,688 35,308 -38.75%
-
NP to SH 16,946 4,900 3,839 6,221 8,534 15,684 35,318 -38.79%
-
Tax Rate 9.67% 24.41% 46.49% 28.51% 20.35% 11.83% 13.99% -
Total Cost 26,886 54,440 42,602 39,112 35,532 27,156 16,621 37.92%
-
Net Worth 92,938 92,938 92,938 101,387 101,387 92,938 84,492 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 92,938 92,938 92,938 101,387 101,387 92,938 84,492 6.57%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 38.68% 8.25% 8.28% 13.70% 19.37% 36.62% 67.99% -
ROE 18.23% 5.27% 4.13% 6.14% 8.42% 16.88% 41.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.19 7.02 5.50 5.36 5.22 5.07 6.15 -10.72%
EPS 2.00 0.56 0.45 0.73 1.02 1.84 4.18 -38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.11 0.10 6.57%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.19 7.02 5.50 5.36 5.22 5.07 6.15 -10.72%
EPS 2.01 0.58 0.45 0.74 1.01 1.86 4.18 -38.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.11 0.10 6.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.05 0.07 0.08 0.13 0.115 0.11 0.115 -
P/RPS 0.96 1.00 1.46 2.42 2.20 2.17 1.87 -35.96%
P/EPS 2.49 12.07 17.61 17.65 11.39 5.93 2.75 -6.42%
EY 40.11 8.29 5.68 5.66 8.78 16.88 36.35 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.73 1.08 0.96 1.00 1.15 -46.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 18/05/22 28/02/22 22/11/21 24/08/21 21/06/21 06/04/21 -
Price 0.05 0.07 0.075 0.08 0.135 0.13 0.12 -
P/RPS 0.96 1.00 1.36 1.49 2.59 2.56 1.95 -37.73%
P/EPS 2.49 12.07 16.51 10.86 13.37 7.00 2.87 -9.05%
EY 40.11 8.29 6.06 9.20 7.48 14.28 34.83 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.68 0.67 1.13 1.18 1.20 -48.09%

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