[ZELAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -265.26%
YoY- -170.64%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 724,309 372,512 2,008,224 1,481,969 1,074,888 597,762 1,373,762 -34.71%
PBT -188 7,262 -121,643 -52,570 78,854 44,876 185,223 -
Tax -5,662 1,046 -8,174 -19,061 -19,661 -12,848 -33,647 -69.48%
NP -5,850 8,308 -129,817 -71,631 59,193 32,028 151,576 -
-
NP to SH -9,546 4,309 -137,227 -79,684 48,218 26,292 142,930 -
-
Tax Rate - -14.40% - - 24.93% 28.63% 18.17% -
Total Cost 730,159 364,204 2,138,041 1,553,600 1,015,695 565,734 1,222,186 -29.04%
-
Net Worth 649,579 615,571 473,319 422,353 721,016 765,677 816,582 -14.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 281 28,156 28,164 - 78,842 -
Div Payout % - - 0.00% 0.00% 58.41% - 55.16% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 649,579 615,571 473,319 422,353 721,016 765,677 816,582 -14.13%
NOSH 564,852 559,610 563,475 563,196 563,650 562,997 563,028 0.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.81% 2.23% -6.46% -4.83% 5.51% 5.36% 11.03% -
ROE -1.47% 0.70% -28.99% -18.87% 6.69% 3.43% 17.50% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.23 66.57 356.40 263.16 190.82 106.17 243.94 -34.84%
EPS -1.69 0.76 -24.36 -14.15 8.56 4.67 25.38 -
DPS 0.00 0.00 0.05 5.00 5.00 0.00 14.00 -
NAPS 1.15 1.10 0.84 0.75 1.28 1.36 1.45 -14.30%
Adjusted Per Share Value based on latest NOSH - 563,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.73 44.09 237.68 175.40 127.22 70.75 162.59 -34.70%
EPS -1.13 0.51 -16.24 -9.43 5.71 3.11 16.92 -
DPS 0.00 0.00 0.03 3.33 3.33 0.00 9.33 -
NAPS 0.7688 0.7286 0.5602 0.4999 0.8534 0.9062 0.9665 -14.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.90 0.56 0.88 1.41 2.07 2.55 -
P/RPS 0.69 1.35 0.16 0.33 0.74 1.95 1.05 -24.39%
P/EPS -52.66 116.88 -2.30 -6.22 16.47 44.33 10.05 -
EY -1.90 0.86 -43.49 -16.08 6.07 2.26 9.95 -
DY 0.00 0.00 0.09 5.68 3.55 0.00 5.49 -
P/NAPS 0.77 0.82 0.67 1.17 1.10 1.52 1.76 -42.34%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 18/08/09 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 -
Price 0.82 0.95 1.00 0.80 1.35 1.78 2.67 -
P/RPS 0.64 1.43 0.28 0.30 0.71 1.68 1.09 -29.85%
P/EPS -48.52 123.38 -4.11 -5.65 15.77 38.12 10.52 -
EY -2.06 0.81 -24.35 -17.69 6.34 2.62 9.51 -
DY 0.00 0.00 0.05 6.25 3.70 0.00 5.24 -
P/NAPS 0.71 0.86 1.19 1.07 1.05 1.31 1.84 -46.96%

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