[ZELAN] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -33.55%
YoY- -33.26%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 536,360 509,976 87,792 109 164 0 26 75574.78%
PBT 149,938 208,404 33,068 14,012 20,492 28,260 20,900 272.41%
Tax -31,826 -29,552 -6,213 -1,432 -1,560 -1,024 -6,325 193.92%
NP 118,112 178,852 26,855 12,580 18,932 27,236 14,575 303.96%
-
NP to SH 118,112 178,852 26,855 12,580 18,932 27,236 14,575 303.96%
-
Tax Rate 21.23% 14.18% 18.79% 10.22% 7.61% 3.62% 30.26% -
Total Cost 418,248 331,124 60,937 -12,470 -18,768 -27,236 -14,549 -
-
Net Worth 430,880 405,457 164,792 126,914 243,924 246,362 239,512 47.97%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 4,882 - - - 4,951 -
Div Payout % - - 18.18% - - - 33.97% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 430,880 405,457 164,792 126,914 243,924 246,362 239,512 47.97%
NOSH 281,621 281,568 122,068 61,909 61,909 61,900 61,889 174.85%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 22.02% 35.07% 30.59% 11,506.13% 11,543.90% 0.00% 56,057.69% -
ROE 27.41% 44.11% 16.30% 9.91% 7.76% 11.06% 6.09% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 190.45 181.12 71.92 0.18 0.26 0.00 0.04 28348.22%
EPS 41.94 63.52 22.00 20.32 30.58 44.00 23.55 46.97%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
NAPS 1.53 1.44 1.35 2.05 3.94 3.98 3.87 -46.16%
Adjusted Per Share Value based on latest NOSH - 61,999
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 63.48 60.36 10.39 0.01 0.02 0.00 0.00 -
EPS 13.98 21.17 3.18 1.49 2.24 3.22 1.73 303.20%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.59 -
NAPS 0.51 0.4799 0.195 0.1502 0.2887 0.2916 0.2835 47.96%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.61 1.50 1.40 1.33 1.91 0.89 0.96 -
P/RPS 0.85 0.83 1.95 753.11 721.02 0.00 2,285.15 -99.48%
P/EPS 3.84 2.36 6.36 6.55 6.25 2.02 4.08 -3.96%
EY 26.05 42.35 15.71 15.28 16.01 49.44 24.53 4.09%
DY 0.00 0.00 2.86 0.00 0.00 0.00 8.33 -
P/NAPS 1.05 1.04 1.04 0.65 0.48 0.22 0.25 160.54%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 15/09/04 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 -
Price 1.40 1.45 1.84 1.29 1.92 1.23 0.87 -
P/RPS 0.74 0.80 2.56 730.46 724.80 0.00 2,070.92 -99.49%
P/EPS 3.34 2.28 8.36 6.35 6.28 2.80 3.69 -6.43%
EY 29.96 43.81 11.96 15.75 15.93 35.77 27.07 7.00%
DY 0.00 0.00 2.17 0.00 0.00 0.00 9.20 -
P/NAPS 0.92 1.01 1.36 0.63 0.49 0.31 0.22 159.78%

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