[ZELAN] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 100.47%
YoY- 628.25%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 10,711 51,929 34,704 22,434 13,114 80,765 64,089 -69.62%
PBT 4,448 41,052 4,498 5,880 3,143 5,548 1,006 169.14%
Tax -526 -5,744 -714 -719 -610 -2,849 430 -
NP 3,922 35,308 3,784 5,161 2,533 2,699 1,436 95.27%
-
NP to SH 3,921 35,318 3,803 5,156 2,572 2,661 1,428 95.96%
-
Tax Rate 11.83% 13.99% 15.87% 12.23% 19.41% 51.35% -42.74% -
Total Cost 6,789 16,621 30,920 17,273 10,581 78,066 62,653 -77.24%
-
Net Worth 92,938 84,492 50,695 42,246 50,693 50,695 42,246 69.06%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 92,938 84,492 50,695 42,246 50,693 50,695 42,246 69.06%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 36.62% 67.99% 10.90% 23.01% 19.32% 3.34% 2.24% -
ROE 4.22% 41.80% 7.50% 12.20% 5.07% 5.25% 3.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.27 6.15 4.11 2.66 1.55 9.56 7.59 -69.60%
EPS 0.46 4.18 0.45 0.61 0.30 0.31 0.17 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.06 0.05 0.06 0.06 0.05 69.07%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 1.27 6.15 4.11 2.66 1.55 9.56 7.59 -69.60%
EPS 0.46 4.18 0.45 0.61 0.30 0.31 0.17 94.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.06 0.05 0.06 0.06 0.05 69.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.11 0.115 0.11 0.06 0.045 0.085 0.075 -
P/RPS 8.68 1.87 2.68 2.26 2.90 0.89 0.99 324.63%
P/EPS 23.70 2.75 24.44 9.83 14.78 26.99 44.38 -34.15%
EY 4.22 36.35 4.09 10.17 6.76 3.71 2.25 52.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.83 1.20 0.75 1.42 1.50 -23.66%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/06/21 06/04/21 24/11/20 28/08/20 15/07/20 28/02/20 29/11/19 -
Price 0.13 0.12 0.105 0.12 0.085 0.07 0.08 -
P/RPS 10.25 1.95 2.56 4.52 5.48 0.73 1.05 356.12%
P/EPS 28.01 2.87 23.33 19.66 27.92 22.23 47.33 -29.48%
EY 3.57 34.83 4.29 5.09 3.58 4.50 2.11 41.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.20 1.75 2.40 1.42 1.17 1.60 -18.35%

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