[ZELAN] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -81.6%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Revenue 2,008,224 1,481,969 1,074,888 597,762 1,373,762 842,938 695,826 111.33%
PBT -121,643 -52,570 78,854 44,876 185,223 139,498 128,290 -
Tax -8,174 -19,061 -19,661 -12,848 -33,647 -23,955 -21,529 -49.52%
NP -129,817 -71,631 59,193 32,028 151,576 115,543 106,761 -
-
NP to SH -137,227 -79,684 48,218 26,292 142,930 112,808 105,157 -
-
Tax Rate - - 24.93% 28.63% 18.17% 17.17% 16.78% -
Total Cost 2,138,041 1,553,600 1,015,695 565,734 1,222,186 727,395 589,065 148.45%
-
Net Worth 473,319 422,353 721,016 765,677 816,582 991,223 996,935 -40.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Div 281 28,156 28,164 - 78,842 42,239 42,243 -97.09%
Div Payout % 0.00% 0.00% 58.41% - 55.16% 37.44% 40.17% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Net Worth 473,319 422,353 721,016 765,677 816,582 991,223 996,935 -40.89%
NOSH 563,475 563,196 563,650 562,997 563,028 563,195 563,240 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
NP Margin -6.46% -4.83% 5.51% 5.36% 11.03% 13.71% 15.34% -
ROE -28.99% -18.87% 6.69% 3.43% 17.50% 11.38% 10.55% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 356.40 263.16 190.82 106.17 243.94 149.67 123.54 111.27%
EPS -24.36 -14.15 8.56 4.67 25.38 20.03 18.67 -
DPS 0.05 5.00 5.00 0.00 14.00 7.50 7.50 -97.09%
NAPS 0.84 0.75 1.28 1.36 1.45 1.76 1.77 -40.91%
Adjusted Per Share Value based on latest NOSH - 562,997
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 237.68 175.40 127.22 70.75 162.59 99.77 82.35 111.34%
EPS -16.24 -9.43 5.71 3.11 16.92 13.35 12.45 -
DPS 0.03 3.33 3.33 0.00 9.33 5.00 5.00 -97.29%
NAPS 0.5602 0.4999 0.8534 0.9062 0.9665 1.1732 1.1799 -40.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 -
Price 0.56 0.88 1.41 2.07 2.55 5.45 6.00 -
P/RPS 0.16 0.33 0.74 1.95 1.05 3.64 4.86 -91.01%
P/EPS -2.30 -6.22 16.47 44.33 10.05 27.21 32.14 -
EY -43.49 -16.08 6.07 2.26 9.95 3.68 3.11 -
DY 0.09 5.68 3.55 0.00 5.49 1.38 1.25 -84.39%
P/NAPS 0.67 1.17 1.10 1.52 1.76 3.10 3.39 -68.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 26/02/08 17/12/07 -
Price 1.00 0.80 1.35 1.78 2.67 3.48 5.60 -
P/RPS 0.28 0.30 0.71 1.68 1.09 2.33 4.53 -85.98%
P/EPS -4.11 -5.65 15.77 38.12 10.52 17.37 29.99 -
EY -24.35 -17.69 6.34 2.62 9.51 5.76 3.33 -
DY 0.05 6.25 3.70 0.00 5.24 2.16 1.34 -90.18%
P/NAPS 1.19 1.07 1.05 1.31 1.84 1.98 3.16 -49.81%

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