[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -86.4%
YoY- 105.29%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,926 68,926 101,160 187,066 266,697 227,734 51,212 14.64%
PBT -11,814 23,866 92,436 26,211 101,564 25,346 -30,688 -46.92%
Tax -31,629 -48,344 -500 -12,699 -1,508 -1,990 -1,484 661.62%
NP -43,444 -24,478 91,936 13,512 100,056 23,356 -32,172 22.05%
-
NP to SH -43,241 -24,432 91,944 13,614 100,068 23,348 -32,180 21.66%
-
Tax Rate - 202.56% 0.54% 48.45% 1.48% 7.85% - -
Total Cost 106,370 93,404 9,224 173,554 166,641 204,378 83,384 17.53%
-
Net Worth 157,650 146,366 191,550 231,145 264,819 152,269 258,790 -28.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 157,650 146,366 191,550 231,145 264,819 152,269 258,790 -28.03%
NOSH 563,038 562,949 563,382 563,769 563,445 563,961 562,587 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -69.04% -35.51% 90.88% 7.22% 37.52% 10.26% -62.82% -
ROE -27.43% -16.69% 48.00% 5.89% 37.79% 15.33% -12.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.18 12.24 17.96 33.18 47.33 40.38 9.10 14.63%
EPS -7.68 -4.34 16.32 2.42 17.76 4.14 -5.72 21.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.34 0.41 0.47 0.27 0.46 -28.06%
Adjusted Per Share Value based on latest NOSH - 563,367
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.45 8.16 11.97 22.14 31.56 26.95 6.06 14.68%
EPS -5.12 -2.89 10.88 1.61 11.84 2.76 -3.81 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.1732 0.2267 0.2736 0.3134 0.1802 0.3063 -28.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.36 0.38 0.44 0.37 0.28 0.40 -
P/RPS 2.24 2.94 2.12 1.33 0.78 0.69 4.39 -36.01%
P/EPS -3.26 -8.29 2.33 18.22 2.08 6.76 -6.99 -39.72%
EY -30.72 -12.06 42.95 5.49 48.00 14.79 -14.30 66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 1.12 1.07 0.79 1.04 0.87 1.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 15/08/12 28/05/12 27/02/12 22/11/11 18/08/11 -
Price 0.225 0.29 0.37 0.38 0.46 0.35 0.31 -
P/RPS 2.01 2.37 2.06 1.15 0.97 0.87 3.41 -29.58%
P/EPS -2.93 -6.68 2.27 15.74 2.59 8.45 -5.42 -33.51%
EY -34.13 -14.97 44.11 6.35 38.61 11.83 -18.45 50.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.09 0.93 0.98 1.30 0.67 12.48%

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