[ZELAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 47.9%
YoY- 84.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 85,452 112,818 145,768 85,056 97,790 109,746 82,052 2.74%
PBT 1,341 3,640 -4,360 -7,374 -19,726 -18,990 -10,708 -
Tax 573 -2,212 -1,648 -3,083 -321 -12 -2,660 -
NP 1,914 1,428 -6,008 -10,457 -20,048 -19,002 -13,368 -
-
NP to SH 1,904 1,416 -6,004 -10,446 -20,048 -19,002 -13,368 -
-
Tax Rate -42.73% 60.77% - - - - - -
Total Cost 83,537 111,390 151,776 95,513 117,838 128,748 95,420 -8.47%
-
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.24% 1.27% -4.12% -12.29% -20.50% -17.31% -16.29% -
ROE 4.51% 3.35% -14.21% -17.66% -39.55% -32.13% -17.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.11 13.35 17.25 10.07 11.57 12.99 9.71 2.72%
EPS 0.23 0.16 -0.72 -1.24 -2.37 -2.24 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.11 13.35 17.25 10.07 11.57 12.99 9.71 2.72%
EPS 0.23 0.16 -0.72 -1.24 -2.37 -2.25 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.075 0.07 0.085 0.025 0.055 0.08 0.10 -
P/RPS 0.74 0.52 0.49 0.25 0.48 0.62 1.03 -19.76%
P/EPS 33.28 41.77 -11.96 -2.02 -2.32 -3.56 -6.32 -
EY 3.00 2.39 -8.36 -49.45 -43.14 -28.11 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.70 0.36 0.92 1.14 1.11 22.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 03/06/19 28/02/19 30/11/18 27/08/18 25/05/18 -
Price 0.08 0.085 0.075 0.055 0.035 0.07 0.085 -
P/RPS 0.79 0.64 0.43 0.55 0.30 0.54 0.88 -6.93%
P/EPS 35.50 50.72 -10.55 -4.45 -1.48 -3.11 -5.37 -
EY 2.82 1.97 -9.47 -22.48 -67.80 -32.13 -18.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.70 1.50 0.79 0.58 1.00 0.94 42.51%

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