[ZELAN] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -33.96%
YoY- 523.87%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 534,852 603,270 595,381 536,360 509,976 87,792 109 28926.00%
PBT 91,848 131,266 135,798 149,938 208,404 33,068 14,012 250.65%
Tax -26,568 -33,488 -34,257 -31,826 -29,552 -6,213 -1,432 602.07%
NP 65,280 97,778 101,541 118,112 178,852 26,855 12,580 200.03%
-
NP to SH 65,280 97,778 101,541 118,112 178,852 26,855 12,580 200.03%
-
Tax Rate 28.93% 25.51% 25.23% 21.23% 14.18% 18.79% 10.22% -
Total Cost 469,572 505,492 493,840 418,248 331,124 60,937 -12,470 -
-
Net Worth 487,626 470,303 447,810 430,880 405,457 164,792 126,914 145.51%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 22,529 - - - 4,882 - -
Div Payout % - 23.04% - - - 18.18% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 487,626 470,303 447,810 430,880 405,457 164,792 126,914 145.51%
NOSH 281,865 281,618 281,642 281,621 281,568 122,068 61,909 174.95%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 12.21% 16.21% 17.05% 22.02% 35.07% 30.59% 11,506.13% -
ROE 13.39% 20.79% 22.68% 27.41% 44.11% 16.30% 9.91% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 189.75 214.22 211.40 190.45 181.12 71.92 0.18 10301.95%
EPS 23.16 34.72 36.05 41.94 63.52 22.00 20.32 9.12%
DPS 0.00 8.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.73 1.67 1.59 1.53 1.44 1.35 2.05 -10.70%
Adjusted Per Share Value based on latest NOSH - 281,787
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 63.30 71.40 70.47 63.48 60.36 10.39 0.01 34302.15%
EPS 7.73 11.57 12.02 13.98 21.17 3.18 1.49 199.98%
DPS 0.00 2.67 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.5771 0.5566 0.53 0.51 0.4799 0.195 0.1502 145.51%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.41 1.44 1.22 1.61 1.50 1.40 1.33 -
P/RPS 0.74 0.67 0.58 0.85 0.83 1.95 753.11 -99.01%
P/EPS 6.09 4.15 3.38 3.84 2.36 6.36 6.55 -4.74%
EY 16.43 24.11 29.55 26.05 42.35 15.71 15.28 4.96%
DY 0.00 5.56 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.82 0.86 0.77 1.05 1.04 1.04 0.65 16.76%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 27/06/05 30/03/05 30/12/04 15/09/04 23/06/04 25/03/04 11/12/03 -
Price 1.38 1.49 1.38 1.40 1.45 1.84 1.29 -
P/RPS 0.73 0.70 0.65 0.74 0.80 2.56 730.46 -99.00%
P/EPS 5.96 4.29 3.83 3.34 2.28 8.36 6.35 -4.14%
EY 16.78 23.30 26.13 29.96 43.81 11.96 15.75 4.31%
DY 0.00 5.37 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.80 0.89 0.87 0.92 1.01 1.36 0.63 17.28%

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