[ZELAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 899.31%
YoY- 175.8%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 297,849 366,150 250,207 232,134 244,634 282,908 128,011 75.49%
PBT 80,791 110,136 40,167 35,834 3,368 31,488 -49,895 -
Tax -18,674 -34,800 -4,987 -3,114 -146 -68 -25,709 -19.17%
NP 62,116 75,336 35,180 32,720 3,222 31,420 -75,604 -
-
NP to SH 62,167 75,426 35,219 32,777 3,280 31,424 -75,560 -
-
Tax Rate 23.11% 31.60% 12.42% 8.69% 4.33% 0.22% - -
Total Cost 235,732 290,814 215,027 199,414 241,412 251,488 203,615 10.24%
-
Net Worth 160,530 122,509 97,661 95,754 152,689 152,598 146,499 6.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 160,530 122,509 97,661 95,754 152,689 152,598 146,499 6.28%
NOSH 844,895 844,895 844,895 844,895 565,517 565,179 563,460 30.97%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.86% 20.58% 14.06% 14.10% 1.32% 11.11% -59.06% -
ROE 38.73% 61.57% 36.06% 34.23% 2.15% 20.59% -51.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.25 53.80 40.99 41.21 43.26 50.06 22.72 33.98%
EPS 7.37 11.10 5.77 5.81 0.58 5.56 -13.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.17 0.27 0.27 0.26 -18.85%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.25 43.34 29.61 27.47 28.95 33.48 15.15 75.49%
EPS 7.36 8.93 4.17 3.88 0.39 3.72 -8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.145 0.1156 0.1133 0.1807 0.1806 0.1734 6.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.39 0.25 0.22 0.20 0.25 0.285 0.28 -
P/RPS 1.11 0.46 1.76 0.49 0.48 0.38 1.23 -6.60%
P/EPS 5.30 2.26 12.60 3.44 35.92 3.42 -2.09 -
EY 18.87 44.33 7.94 29.10 2.78 29.26 -47.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.39 1.05 1.18 0.93 1.06 1.08 53.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 -
Price 0.32 0.385 0.25 0.225 0.31 0.23 0.34 -
P/RPS 0.91 0.72 2.01 0.55 0.60 0.31 1.50 -28.31%
P/EPS 4.35 3.47 14.32 3.87 44.54 2.76 -2.54 -
EY 22.99 28.78 6.98 25.86 2.25 36.26 -39.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.14 1.19 1.32 1.15 0.85 1.31 18.02%

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