[ZELAN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.53%
YoY- 84.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 64,089 56,409 36,442 85,056 73,343 54,873 20,513 113.56%
PBT 1,006 1,820 -1,090 -7,374 -14,795 -9,495 -2,677 -
Tax 430 -1,106 -412 -3,083 -241 -6 -665 -
NP 1,436 714 -1,502 -10,457 -15,036 -9,501 -3,342 -
-
NP to SH 1,428 708 -1,501 -10,446 -15,036 -9,501 -3,342 -
-
Tax Rate -42.74% 60.77% - - - - - -
Total Cost 62,653 55,695 37,944 95,513 88,379 64,374 23,855 90.24%
-
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.24% 1.27% -4.12% -12.29% -20.50% -17.31% -16.29% -
ROE 3.38% 1.68% -3.55% -17.66% -29.66% -16.06% -4.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.59 6.68 4.31 10.07 8.68 6.49 2.43 113.52%
EPS 0.17 0.08 -0.18 -1.24 -1.78 -1.12 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.59 6.68 4.31 10.07 8.68 6.49 2.43 113.52%
EPS 0.17 0.08 -0.18 -1.24 -1.78 -1.12 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.075 0.07 0.085 0.025 0.055 0.08 0.10 -
P/RPS 0.99 1.05 1.97 0.25 0.63 1.23 4.12 -61.31%
P/EPS 44.38 83.54 -47.85 -2.02 -3.09 -7.11 -25.28 -
EY 2.25 1.20 -2.09 -49.45 -32.36 -14.06 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.70 0.36 0.92 1.14 1.11 22.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 03/06/19 28/02/19 30/11/18 27/08/18 25/05/18 -
Price 0.08 0.085 0.075 0.055 0.035 0.07 0.085 -
P/RPS 1.05 1.27 1.74 0.55 0.40 1.08 3.50 -55.15%
P/EPS 47.33 101.44 -42.22 -4.45 -1.97 -6.22 -21.49 -
EY 2.11 0.99 -2.37 -22.48 -50.85 -16.06 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.70 1.50 0.79 0.58 1.00 0.94 42.51%

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