[ZELAN] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -30.49%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 509,976 87,792 109 164 0 26 12 122474.30%
PBT 208,404 33,068 14,012 20,492 28,260 20,900 27,006 290.99%
Tax -29,552 -6,213 -1,432 -1,560 -1,024 -6,325 -8,156 136.09%
NP 178,852 26,855 12,580 18,932 27,236 14,575 18,850 348.79%
-
NP to SH 178,852 26,855 12,580 18,932 27,236 14,575 18,850 348.79%
-
Tax Rate 14.18% 18.79% 10.22% 7.61% 3.62% 30.26% 30.20% -
Total Cost 331,124 60,937 -12,470 -18,768 -27,236 -14,549 -18,838 -
-
Net Worth 405,457 164,792 126,914 243,924 246,362 239,512 185,710 68.37%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,882 - - - 4,951 - -
Div Payout % - 18.18% - - - 33.97% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 405,457 164,792 126,914 243,924 246,362 239,512 185,710 68.37%
NOSH 281,568 122,068 61,909 61,909 61,900 61,889 61,903 174.77%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 35.07% 30.59% 11,506.13% 11,543.90% 0.00% 56,057.69% 157,088.89% -
ROE 44.11% 16.30% 9.91% 7.76% 11.06% 6.09% 10.15% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 181.12 71.92 0.18 0.26 0.00 0.04 0.02 43588.67%
EPS 63.52 22.00 20.32 30.58 44.00 23.55 30.45 63.33%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.44 1.35 2.05 3.94 3.98 3.87 3.00 -38.72%
Adjusted Per Share Value based on latest NOSH - 61,934
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 60.36 10.39 0.01 0.02 0.00 0.00 0.00 -
EPS 21.17 3.18 1.49 2.24 3.22 1.73 2.23 348.95%
DPS 0.00 0.58 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.4799 0.195 0.1502 0.2887 0.2916 0.2835 0.2198 68.37%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.40 1.33 1.91 0.89 0.96 1.10 -
P/RPS 0.83 1.95 753.11 721.02 0.00 2,285.15 5,674.47 -99.72%
P/EPS 2.36 6.36 6.55 6.25 2.02 4.08 3.61 -24.69%
EY 42.35 15.71 15.28 16.01 49.44 24.53 27.68 32.81%
DY 0.00 2.86 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.04 1.04 0.65 0.48 0.22 0.25 0.37 99.29%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 -
Price 1.45 1.84 1.29 1.92 1.23 0.87 0.94 -
P/RPS 0.80 2.56 730.46 724.80 0.00 2,070.92 4,849.10 -99.70%
P/EPS 2.28 8.36 6.35 6.28 2.80 3.69 3.09 -18.35%
EY 43.81 11.96 15.75 15.93 35.77 27.07 32.40 22.30%
DY 0.00 2.17 0.00 0.00 0.00 9.20 0.00 -
P/NAPS 1.01 1.36 0.63 0.49 0.31 0.22 0.31 119.93%

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