[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -355.63%
YoY- 6.36%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 266,697 227,734 51,212 34,941 119,480 257,628 392,452 -22.65%
PBT 101,564 25,346 -30,688 -253,911 -74,514 -63,242 13,496 282.61%
Tax -1,508 -1,990 -1,484 -3,643 -26,341 -7,048 -10,504 -72.48%
NP 100,056 23,356 -32,172 -257,554 -100,856 -70,290 2,992 931.36%
-
NP to SH 100,068 23,348 -32,180 -257,428 100,702 -68,464 3,496 830.02%
-
Tax Rate 1.48% 7.85% - - - - 77.83% -
Total Cost 166,641 204,378 83,384 292,495 220,336 327,918 389,460 -43.12%
-
Net Worth 264,819 152,269 258,790 270,379 433,674 416,639 448,653 -29.56%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 264,819 152,269 258,790 270,379 433,674 416,639 448,653 -29.56%
NOSH 563,445 563,961 562,587 563,291 563,214 563,026 582,666 -2.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 37.52% 10.26% -62.82% -737.11% -84.41% -27.28% 0.76% -
ROE 37.79% 15.33% -12.43% -95.21% 23.22% -16.43% 0.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 47.33 40.38 9.10 6.20 21.21 45.76 67.35 -20.90%
EPS 17.76 4.14 -5.72 -45.70 -17.88 -12.16 0.60 851.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.27 0.46 0.48 0.77 0.74 0.77 -27.97%
Adjusted Per Share Value based on latest NOSH - 563,327
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.56 26.95 6.06 4.14 14.14 30.49 46.45 -22.65%
EPS 11.84 2.76 -3.81 -30.47 11.92 -8.10 0.41 835.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3134 0.1802 0.3063 0.32 0.5133 0.4931 0.531 -29.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.37 0.28 0.40 0.52 0.60 0.69 0.53 -
P/RPS 0.78 0.69 4.39 8.38 2.83 1.51 0.79 -0.84%
P/EPS 2.08 6.76 -6.99 -1.14 3.36 -5.67 88.33 -91.72%
EY 48.00 14.79 -14.30 -87.89 29.80 -17.62 1.13 1109.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.04 0.87 1.08 0.78 0.93 0.69 9.41%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 18/08/11 27/05/11 16/02/11 19/11/10 17/08/10 -
Price 0.46 0.35 0.31 0.44 0.58 0.67 0.75 -
P/RPS 0.97 0.87 3.41 7.09 2.73 1.46 1.11 -8.57%
P/EPS 2.59 8.45 -5.42 -0.96 3.24 -5.51 125.00 -92.40%
EY 38.61 11.83 -18.45 -103.87 30.83 -18.15 0.80 1216.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.30 0.67 0.92 0.75 0.91 0.97 0.68%

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