[ZELAN] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
04-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 18.05%
YoY- 732.33%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 18 36 7,603 8,060 9,340 10,828 13,385 -98.79%
PBT 38,266 71,992 -6,082 112,724 87,036 -24,952 -81,543 -
Tax -9,336 -19,628 6,082 -23,245 -11,236 24,952 81,543 -
NP 28,930 52,364 0 89,478 75,800 0 0 -
-
NP to SH 28,930 52,364 -23,266 89,478 75,800 -19,572 -77,416 -
-
Tax Rate 24.40% 27.26% - 20.62% 12.91% - - -
Total Cost -28,912 -52,328 7,603 -81,418 -66,460 10,828 13,385 -
-
Net Worth 242,579 185,717 224,056 318,741 289,681 245,311 25,871 346.48%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - 4,951 - - - 4,951 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 242,579 185,717 224,056 318,741 289,681 245,311 25,871 346.48%
NOSH 61,882 61,905 61,894 61,891 61,897 61,858 61,893 -0.01%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 160,722.22% 145,455.56% 0.00% 1,110.16% 811.56% 0.00% 0.00% -
ROE 11.93% 28.20% -10.38% 28.07% 26.17% -7.98% -299.23% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 0.03 0.06 12.28 13.02 15.09 17.50 21.63 -98.77%
EPS 46.74 84.60 -37.59 144.57 122.46 -31.64 -125.08 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 3.92 3.00 3.62 5.15 4.68 3.9657 0.418 346.53%
Adjusted Per Share Value based on latest NOSH - 61,887
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 0.00 0.00 0.90 0.95 1.11 1.28 1.58 -
EPS 3.42 6.20 -2.75 10.59 8.97 -2.32 -9.16 -
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.59 -
NAPS 0.2871 0.2198 0.2652 0.3772 0.3429 0.2903 0.0306 346.67%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 1.28 1.75 1.57 1.23 1.41 1.40 1.61 -
P/RPS 4,400.54 3,009.32 12.78 9.44 9.34 8.00 7.44 7029.05%
P/EPS 2.74 2.07 -4.18 0.85 1.15 -4.42 -1.29 -
EY 36.52 48.34 -23.94 117.54 86.85 -22.60 -77.69 -
DY 0.00 0.00 5.10 0.00 0.00 0.00 4.97 -
P/NAPS 0.33 0.58 0.43 0.24 0.30 0.35 3.85 -80.64%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 27/09/02 27/06/02 28/03/02 04/12/01 17/09/01 26/06/01 28/03/01 -
Price 1.05 1.48 1.60 1.47 1.15 1.27 1.36 -
P/RPS 3,609.82 2,545.02 13.03 11.29 7.62 7.26 6.29 6886.76%
P/EPS 2.25 1.75 -4.26 1.02 0.94 -4.01 -1.09 -
EY 44.52 57.15 -23.49 98.35 106.49 -24.91 -91.97 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.27 0.49 0.44 0.29 0.25 0.32 3.25 -81.04%

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