[ZELAN] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 0.89%
YoY- -161.04%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 45,126 33,631 222,373 157,677 117,884 61,391 409,098 -77.03%
PBT 4,762 7,170 -67,654 -27,310 -27,388 -36,292 18,820 -60.02%
Tax -3,095 -44 -578 -2,605 -2,808 -1,281 11,699 -
NP 1,667 7,126 -68,232 -29,915 -30,196 -37,573 30,519 -85.62%
-
NP to SH 1,678 7,127 -68,251 -29,919 -30,189 -37,573 30,487 -85.55%
-
Tax Rate 64.99% 0.61% - - - - -62.16% -
Total Cost 43,459 26,505 290,605 187,592 148,080 98,964 378,579 -76.41%
-
Net Worth 135,183 143,632 135,150 177,427 177,427 168,979 202,774 -23.70%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 135,183 143,632 135,150 177,427 177,427 168,979 202,774 -23.70%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.69% 21.19% -30.68% -18.97% -25.62% -61.20% 7.46% -
ROE 1.24% 4.96% -50.50% -16.86% -17.01% -22.24% 15.03% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.34 3.98 26.33 18.66 13.95 7.27 48.42 -77.03%
EPS 0.20 0.84 -8.08 -3.54 -3.57 -4.45 3.61 -85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.21 0.21 0.20 0.24 -23.70%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.34 3.98 26.32 18.66 13.95 7.27 48.42 -77.03%
EPS 0.20 0.84 -8.08 -3.54 -3.57 -4.45 3.61 -85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.16 0.21 0.21 0.20 0.24 -23.70%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.14 0.175 0.12 0.18 0.15 0.22 0.245 -
P/RPS 2.62 4.40 0.45 0.96 1.08 3.03 0.51 198.02%
P/EPS 70.49 20.75 -1.50 -5.08 -4.20 -4.95 6.79 376.56%
EY 1.42 4.82 -66.71 -19.67 -23.82 -20.21 14.73 -79.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.03 0.75 0.86 0.71 1.10 1.02 -9.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 26/05/17 20/02/17 16/11/16 22/08/16 20/05/16 19/02/16 -
Price 0.125 0.145 0.15 0.15 0.205 0.21 0.245 -
P/RPS 2.34 3.64 0.57 0.80 1.47 2.89 0.51 176.37%
P/EPS 62.94 17.19 -1.87 -4.24 -5.74 -4.72 6.79 341.86%
EY 1.59 5.82 -53.37 -23.61 -17.43 -21.18 14.73 -77.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.94 0.71 0.98 1.05 1.02 -16.38%

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