[ZELAN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 58.96%
YoY- 67.49%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 297,125 203,091 88,012 210,966 124,104 61,025 250,207 12.12%
PBT 34,486 26,857 14,136 49,866 33,663 18,356 40,167 -9.65%
Tax 14,562 -1,271 1,296 -8,712 -7,781 -5,800 -4,987 -
NP 49,048 25,586 15,432 41,154 25,882 12,556 35,180 24.77%
-
NP to SH 49,019 25,574 15,429 41,175 25,903 12,571 35,219 24.63%
-
Tax Rate -42.23% 4.73% -9.17% 17.47% 23.11% 31.60% 12.42% -
Total Cost 248,077 177,505 72,580 169,812 98,222 48,469 215,027 9.99%
-
Net Worth 228,121 202,774 194,325 177,551 160,530 122,509 97,661 75.95%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 228,121 202,774 194,325 177,551 160,530 122,509 97,661 75.95%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.51% 12.60% 17.53% 19.51% 20.86% 20.58% 14.06% -
ROE 21.49% 12.61% 7.94% 23.19% 16.14% 10.26% 36.06% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.17 24.04 10.42 24.95 14.69 8.97 40.99 -9.69%
EPS 5.80 3.03 1.83 4.87 3.07 1.85 5.77 0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.24 0.23 0.21 0.19 0.18 0.16 41.69%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 35.17 24.04 10.42 24.97 14.69 7.22 29.61 12.14%
EPS 5.80 3.03 1.83 4.87 3.07 1.49 4.17 24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.24 0.23 0.2101 0.19 0.145 0.1156 75.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.245 0.325 0.31 0.265 0.39 0.25 0.22 -
P/RPS 0.70 1.35 2.98 0.78 2.66 2.79 1.76 -45.88%
P/EPS 4.22 10.74 16.98 4.56 12.72 13.54 12.60 -51.74%
EY 23.68 9.31 5.89 21.93 7.86 7.39 7.94 107.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.35 1.35 1.26 2.05 1.39 1.05 -9.09%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 27/05/15 23/02/15 21/11/14 22/08/14 21/05/14 -
Price 0.28 0.235 0.33 0.34 0.32 0.385 0.25 -
P/RPS 0.80 0.98 3.17 1.00 2.18 4.29 2.01 -45.86%
P/EPS 4.83 7.76 18.07 5.85 10.44 20.84 14.32 -51.51%
EY 20.72 12.88 5.53 17.09 9.58 4.80 6.98 106.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.43 1.62 1.68 2.14 1.19 -8.58%

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