[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -592.97%
YoY- -343.52%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 222,373 210,236 235,768 245,564 409,098 396,166 406,182 -32.95%
PBT -67,654 -36,413 -54,776 -145,168 18,820 45,981 53,714 -
Tax -578 -3,473 -5,616 -5,124 11,699 19,416 -2,542 -62.57%
NP -68,232 -39,886 -60,392 -150,292 30,519 65,397 51,172 -
-
NP to SH -68,251 -39,892 -60,378 -150,292 30,487 65,358 51,148 -
-
Tax Rate - - - - -62.16% -42.23% 4.73% -
Total Cost 290,605 250,122 296,160 395,856 378,579 330,769 355,010 -12.44%
-
Net Worth 135,150 177,427 177,427 168,979 202,774 228,121 202,774 -23.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 135,150 177,427 177,427 168,979 202,774 228,121 202,774 -23.60%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -30.68% -18.97% -25.62% -61.20% 7.46% 16.51% 12.60% -
ROE -50.50% -22.48% -34.03% -88.94% 15.03% 28.65% 25.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.33 24.88 27.91 29.06 48.42 46.89 48.07 -32.93%
EPS -8.08 -4.72 -7.14 -17.80 3.61 7.73 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.20 0.24 0.27 0.24 -23.59%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 26.32 24.88 27.90 29.06 48.42 46.89 48.07 -32.94%
EPS -8.08 -4.72 -7.15 -17.79 3.61 7.74 6.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.20 0.24 0.27 0.24 -23.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.12 0.18 0.15 0.22 0.245 0.245 0.325 -
P/RPS 0.45 0.72 0.54 0.76 0.51 0.52 0.68 -23.96%
P/EPS -1.50 -3.81 -2.10 -1.24 6.79 3.17 5.37 -
EY -66.71 -26.23 -47.64 -80.86 14.73 31.57 18.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.71 1.10 1.02 0.91 1.35 -32.29%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 16/11/16 22/08/16 20/05/16 19/02/16 23/11/15 24/08/15 -
Price 0.15 0.15 0.205 0.21 0.245 0.28 0.235 -
P/RPS 0.57 0.60 0.73 0.72 0.51 0.60 0.49 10.55%
P/EPS -1.87 -3.18 -2.87 -1.18 6.79 3.62 3.88 -
EY -53.37 -31.48 -34.86 -84.71 14.73 27.63 25.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.98 1.05 1.02 1.04 0.98 -2.72%

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