[ZELAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 328.59%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 68,926 101,160 187,066 266,697 227,734 51,212 34,941 57.09%
PBT 23,866 92,436 26,211 101,564 25,346 -30,688 -253,911 -
Tax -48,344 -500 -12,699 -1,508 -1,990 -1,484 -3,643 457.88%
NP -24,478 91,936 13,512 100,056 23,356 -32,172 -257,554 -79.08%
-
NP to SH -24,432 91,944 13,614 100,068 23,348 -32,180 -257,428 -79.10%
-
Tax Rate 202.56% 0.54% 48.45% 1.48% 7.85% - - -
Total Cost 93,404 9,224 173,554 166,641 204,378 83,384 292,495 -53.18%
-
Net Worth 146,366 191,550 231,145 264,819 152,269 258,790 270,379 -33.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 146,366 191,550 231,145 264,819 152,269 258,790 270,379 -33.50%
NOSH 562,949 563,382 563,769 563,445 563,961 562,587 563,291 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -35.51% 90.88% 7.22% 37.52% 10.26% -62.82% -737.11% -
ROE -16.69% 48.00% 5.89% 37.79% 15.33% -12.43% -95.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.24 17.96 33.18 47.33 40.38 9.10 6.20 57.17%
EPS -4.34 16.32 2.42 17.76 4.14 -5.72 -45.70 -79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.34 0.41 0.47 0.27 0.46 0.48 -33.47%
Adjusted Per Share Value based on latest NOSH - 563,351
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.16 11.97 22.14 31.56 26.95 6.06 4.14 57.00%
EPS -2.89 10.88 1.61 11.84 2.76 -3.81 -30.47 -79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1732 0.2267 0.2736 0.3134 0.1802 0.3063 0.32 -33.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.38 0.44 0.37 0.28 0.40 0.52 -
P/RPS 2.94 2.12 1.33 0.78 0.69 4.39 8.38 -50.16%
P/EPS -8.29 2.33 18.22 2.08 6.76 -6.99 -1.14 273.99%
EY -12.06 42.95 5.49 48.00 14.79 -14.30 -87.89 -73.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.12 1.07 0.79 1.04 0.87 1.08 17.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 28/05/12 27/02/12 22/11/11 18/08/11 27/05/11 -
Price 0.29 0.37 0.38 0.46 0.35 0.31 0.44 -
P/RPS 2.37 2.06 1.15 0.97 0.87 3.41 7.09 -51.73%
P/EPS -6.68 2.27 15.74 2.59 8.45 -5.42 -0.96 263.19%
EY -14.97 44.11 6.35 38.61 11.83 -18.45 -103.87 -72.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 0.93 0.98 1.30 0.67 0.92 13.97%

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