[ZELAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -64.31%
YoY- 60.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 88,012 210,966 124,104 61,025 250,207 174,101 122,317 -19.71%
PBT 14,136 49,866 33,663 18,356 40,167 26,876 1,684 313.57%
Tax 1,296 -8,712 -7,781 -5,800 -4,987 -2,336 -73 -
NP 15,432 41,154 25,882 12,556 35,180 24,540 1,611 351.66%
-
NP to SH 15,429 41,175 25,903 12,571 35,219 24,583 1,640 346.26%
-
Tax Rate -9.17% 17.47% 23.11% 31.60% 12.42% 8.69% 4.33% -
Total Cost 72,580 169,812 98,222 48,469 215,027 149,561 120,706 -28.78%
-
Net Worth 194,325 177,551 160,530 122,509 97,661 95,754 152,689 17.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 194,325 177,551 160,530 122,509 97,661 95,754 152,689 17.45%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 565,517 30.72%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 17.53% 19.51% 20.86% 20.58% 14.06% 14.10% 1.32% -
ROE 7.94% 23.19% 16.14% 10.26% 36.06% 25.67% 1.07% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.42 24.95 14.69 8.97 40.99 30.91 21.63 -38.57%
EPS 1.83 4.87 3.07 1.85 5.77 4.36 0.29 241.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.19 0.18 0.16 0.17 0.27 -10.14%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.42 24.97 14.69 7.22 29.61 20.61 14.48 -19.71%
EPS 1.83 4.87 3.07 1.49 4.17 2.91 0.19 353.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.2101 0.19 0.145 0.1156 0.1133 0.1807 17.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.31 0.265 0.39 0.25 0.22 0.20 0.25 -
P/RPS 2.98 0.78 2.66 2.79 1.76 0.65 1.16 87.68%
P/EPS 16.98 4.56 12.72 13.54 12.60 4.58 86.21 -66.18%
EY 5.89 21.93 7.86 7.39 7.94 21.82 1.16 195.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 2.05 1.39 1.05 1.18 0.93 28.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 23/02/15 21/11/14 22/08/14 21/05/14 17/02/14 26/11/13 -
Price 0.33 0.34 0.32 0.385 0.25 0.225 0.31 -
P/RPS 3.17 1.00 2.18 4.29 2.01 0.73 1.43 70.09%
P/EPS 18.07 5.85 10.44 20.84 14.32 5.16 106.90 -69.46%
EY 5.53 17.09 9.58 4.80 6.98 19.40 0.94 226.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.62 1.68 2.14 1.19 1.32 1.15 15.65%

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