[ZELAN] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 91.68%
YoY- 89.24%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 117,884 61,391 409,098 297,125 203,091 88,012 210,966 -32.18%
PBT -27,388 -36,292 18,820 34,486 26,857 14,136 49,866 -
Tax -2,808 -1,281 11,699 14,562 -1,271 1,296 -8,712 -53.02%
NP -30,196 -37,573 30,519 49,048 25,586 15,432 41,154 -
-
NP to SH -30,189 -37,573 30,487 49,019 25,574 15,429 41,175 -
-
Tax Rate - - -62.16% -42.23% 4.73% -9.17% 17.47% -
Total Cost 148,080 98,964 378,579 248,077 177,505 72,580 169,812 -8.73%
-
Net Worth 177,427 168,979 202,774 228,121 202,774 194,325 177,551 -0.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 177,427 168,979 202,774 228,121 202,774 194,325 177,551 -0.04%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -25.62% -61.20% 7.46% 16.51% 12.60% 17.53% 19.51% -
ROE -17.01% -22.24% 15.03% 21.49% 12.61% 7.94% 23.19% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.95 7.27 48.42 35.17 24.04 10.42 24.95 -32.15%
EPS -3.57 -4.45 3.61 5.80 3.03 1.83 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.24 0.27 0.24 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.95 7.27 48.42 35.17 24.04 10.42 24.97 -32.19%
EPS -3.57 -4.45 3.61 5.80 3.03 1.83 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.24 0.27 0.24 0.23 0.2101 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.15 0.22 0.245 0.245 0.325 0.31 0.265 -
P/RPS 1.08 3.03 0.51 0.70 1.35 2.98 0.78 24.25%
P/EPS -4.20 -4.95 6.79 4.22 10.74 16.98 4.56 -
EY -23.82 -20.21 14.73 23.68 9.31 5.89 21.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.10 1.02 0.91 1.35 1.35 1.26 -31.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 20/05/16 19/02/16 23/11/15 24/08/15 27/05/15 23/02/15 -
Price 0.205 0.21 0.245 0.28 0.235 0.33 0.34 -
P/RPS 1.47 2.89 0.51 0.80 0.98 3.17 1.00 29.31%
P/EPS -5.74 -4.72 6.79 4.83 7.76 18.07 5.85 -
EY -17.43 -21.18 14.73 20.72 12.88 5.53 17.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.02 1.04 0.98 1.43 1.62 -28.49%

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