[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
21-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -55.59%
YoY- 52.45%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 46,448 45,322 44,066 42,844 51,929 46,272 44,868 2.32%
PBT 7,187 8,686 10,714 17,792 41,052 5,997 11,760 -27.91%
Tax -3,341 -2,476 -2,180 -2,104 -5,744 -952 -1,438 75.15%
NP 3,846 6,210 8,534 15,688 35,308 5,045 10,322 -48.12%
-
NP to SH 3,839 6,221 8,534 15,684 35,318 5,070 10,312 -48.15%
-
Tax Rate 46.49% 28.51% 20.35% 11.83% 13.99% 15.87% 12.23% -
Total Cost 42,602 39,112 35,532 27,156 16,621 41,226 34,546 14.95%
-
Net Worth 92,938 101,387 101,387 92,938 84,492 50,695 42,246 68.90%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 92,938 101,387 101,387 92,938 84,492 50,695 42,246 68.90%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.28% 13.70% 19.37% 36.62% 67.99% 10.90% 23.01% -
ROE 4.13% 6.14% 8.42% 16.88% 41.80% 10.00% 24.41% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.50 5.36 5.22 5.07 6.15 5.48 5.31 2.36%
EPS 0.45 0.73 1.02 1.84 4.18 0.60 1.22 -48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.11 0.10 0.06 0.05 68.91%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.50 5.36 5.22 5.07 6.15 5.48 5.31 2.36%
EPS 0.45 0.74 1.01 1.86 4.18 0.60 1.22 -48.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.11 0.10 0.06 0.05 68.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.13 0.115 0.11 0.115 0.11 0.06 -
P/RPS 1.46 2.42 2.20 2.17 1.87 2.01 1.13 18.57%
P/EPS 17.61 17.65 11.39 5.93 2.75 18.33 4.92 133.44%
EY 5.68 5.66 8.78 16.88 36.35 5.46 20.34 -57.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 0.96 1.00 1.15 1.83 1.20 -28.13%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 24/08/21 21/06/21 06/04/21 24/11/20 28/08/20 -
Price 0.075 0.08 0.135 0.13 0.12 0.105 0.12 -
P/RPS 1.36 1.49 2.59 2.56 1.95 1.92 2.26 -28.65%
P/EPS 16.51 10.86 13.37 7.00 2.87 17.50 9.83 41.16%
EY 6.06 9.20 7.48 14.28 34.83 5.72 10.17 -29.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 1.13 1.18 1.20 1.75 2.40 -56.76%

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