[ZELAN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
06-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 828.69%
YoY- 1227.25%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 33,992 22,033 10,711 51,929 34,704 22,434 13,114 88.58%
PBT 6,515 5,357 4,448 41,052 4,498 5,880 3,143 62.50%
Tax -1,857 -1,090 -526 -5,744 -714 -719 -610 109.90%
NP 4,658 4,267 3,922 35,308 3,784 5,161 2,533 50.04%
-
NP to SH 4,666 4,267 3,921 35,318 3,803 5,156 2,572 48.69%
-
Tax Rate 28.50% 20.35% 11.83% 13.99% 15.87% 12.23% 19.41% -
Total Cost 29,334 17,766 6,789 16,621 30,920 17,273 10,581 97.22%
-
Net Worth 101,387 101,387 92,938 84,492 50,695 42,246 50,693 58.67%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 101,387 101,387 92,938 84,492 50,695 42,246 50,693 58.67%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.70% 19.37% 36.62% 67.99% 10.90% 23.01% 19.32% -
ROE 4.60% 4.21% 4.22% 41.80% 7.50% 12.20% 5.07% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.02 2.61 1.27 6.15 4.11 2.66 1.55 88.65%
EPS 0.55 0.51 0.46 4.18 0.45 0.61 0.30 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.10 0.06 0.05 0.06 58.67%
Adjusted Per Share Value based on latest NOSH - 844,920
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.02 2.61 1.27 6.15 4.11 2.66 1.55 88.65%
EPS 0.55 0.51 0.46 4.18 0.45 0.61 0.30 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.10 0.06 0.05 0.06 58.67%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.13 0.115 0.11 0.115 0.11 0.06 0.045 -
P/RPS 3.23 4.41 8.68 1.87 2.68 2.26 2.90 7.44%
P/EPS 23.54 22.77 23.70 2.75 24.44 9.83 14.78 36.34%
EY 4.25 4.39 4.22 36.35 4.09 10.17 6.76 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 1.00 1.15 1.83 1.20 0.75 27.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 24/08/21 21/06/21 06/04/21 24/11/20 28/08/20 15/07/20 -
Price 0.08 0.135 0.13 0.12 0.105 0.12 0.085 -
P/RPS 1.99 5.18 10.25 1.95 2.56 4.52 5.48 -49.06%
P/EPS 14.49 26.73 28.01 2.87 23.33 19.66 27.92 -35.39%
EY 6.90 3.74 3.57 34.83 4.29 5.09 3.58 54.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.13 1.18 1.20 1.75 2.40 1.42 -39.36%

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