[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -74.74%
YoY- -655.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 232,134 244,634 282,908 128,011 62,926 68,926 101,160 73.71%
PBT 35,834 3,368 31,488 -49,895 -11,814 23,866 92,436 -46.74%
Tax -3,114 -146 -68 -25,709 -31,629 -48,344 -500 237.37%
NP 32,720 3,222 31,420 -75,604 -43,444 -24,478 91,936 -49.68%
-
NP to SH 32,777 3,280 31,424 -75,560 -43,241 -24,432 91,944 -49.62%
-
Tax Rate 8.69% 4.33% 0.22% - - 202.56% 0.54% -
Total Cost 199,414 241,412 251,488 203,615 106,370 93,404 9,224 671.71%
-
Net Worth 95,754 152,689 152,598 146,499 157,650 146,366 191,550 -36.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,754 152,689 152,598 146,499 157,650 146,366 191,550 -36.93%
NOSH 844,895 565,517 565,179 563,460 563,038 562,949 563,382 30.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.10% 1.32% 11.11% -59.06% -69.04% -35.51% 90.88% -
ROE 34.23% 2.15% 20.59% -51.58% -27.43% -16.69% 48.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.21 43.26 50.06 22.72 11.18 12.24 17.96 73.70%
EPS 5.81 0.58 5.56 -13.41 -7.68 -4.34 16.32 -49.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.27 0.27 0.26 0.28 0.26 0.34 -36.92%
Adjusted Per Share Value based on latest NOSH - 563,041
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.47 28.95 33.48 15.15 7.45 8.16 11.97 73.72%
EPS 3.88 0.39 3.72 -8.94 -5.12 -2.89 10.88 -49.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1807 0.1806 0.1734 0.1866 0.1732 0.2267 -36.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.25 0.285 0.28 0.25 0.36 0.38 -
P/RPS 0.49 0.48 0.38 1.23 2.24 2.94 2.12 -62.23%
P/EPS 3.44 35.92 3.42 -2.09 -3.26 -8.29 2.33 29.56%
EY 29.10 2.78 29.26 -47.89 -30.72 -12.06 42.95 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.93 1.06 1.08 0.89 1.38 1.12 3.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.225 0.31 0.23 0.34 0.225 0.29 0.37 -
P/RPS 0.55 0.60 0.31 1.50 2.01 2.37 2.06 -58.43%
P/EPS 3.87 44.54 2.76 -2.54 -2.93 -6.68 2.27 42.57%
EY 25.86 2.25 36.26 -39.44 -34.13 -14.97 44.11 -29.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.85 1.31 0.80 1.12 1.09 13.57%

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