[ZELAN] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 10.5%
YoY- -61.83%
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 0 26 9 9 9 7,603 6,045 -
PBT 7,065 20,900 20,255 19,133 17,998 -6,082 84,543 -80.97%
Tax -256 -6,325 -6,117 -4,668 -4,907 6,082 -17,434 -94.04%
NP 6,809 14,575 14,138 14,465 13,091 0 67,109 -78.33%
-
NP to SH 6,809 14,575 14,138 14,465 13,091 -23,266 67,109 -78.33%
-
Tax Rate 3.62% 30.26% 30.20% 24.40% 27.26% - 20.62% -
Total Cost -6,809 -14,549 -14,129 -14,456 -13,082 7,603 -61,064 -76.92%
-
Net Worth 246,362 239,512 185,710 242,579 185,717 224,056 318,741 -15.81%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 4,951 - - - 4,951 - -
Div Payout % - 33.97% - - - 0.00% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 246,362 239,512 185,710 242,579 185,717 224,056 318,741 -15.81%
NOSH 61,900 61,889 61,903 61,882 61,905 61,894 61,891 0.00%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 0.00% 56,057.69% 157,088.89% 160,722.22% 145,455.56% 0.00% 1,110.16% -
ROE 2.76% 6.09% 7.61% 5.96% 7.05% -10.38% 21.05% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 0.00 0.04 0.01 0.01 0.01 12.28 9.77 -
EPS 11.00 23.55 22.84 23.37 21.15 -37.59 108.43 -78.33%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 3.98 3.87 3.00 3.92 3.00 3.62 5.15 -15.82%
Adjusted Per Share Value based on latest NOSH - 61,844
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.90 0.72 -
EPS 0.81 1.73 1.67 1.71 1.55 -2.75 7.94 -78.25%
DPS 0.00 0.59 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.2916 0.2835 0.2198 0.2871 0.2198 0.2652 0.3772 -15.80%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.89 0.96 1.10 1.28 1.75 1.57 1.23 -
P/RPS 0.00 2,285.15 7,565.96 8,801.08 12,037.27 12.78 12.59 -
P/EPS 8.09 4.08 4.82 5.48 8.28 -4.18 1.13 272.80%
EY 12.36 24.53 20.76 18.26 12.08 -23.94 88.15 -73.10%
DY 0.00 8.33 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 0.22 0.25 0.37 0.33 0.58 0.43 0.24 -5.65%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 26/03/03 19/12/02 27/09/02 27/06/02 28/03/02 04/12/01 -
Price 1.23 0.87 0.94 1.05 1.48 1.60 1.47 -
P/RPS 0.00 2,070.92 6,465.46 7,219.63 10,180.09 13.03 15.05 -
P/EPS 11.18 3.69 4.12 4.49 7.00 -4.26 1.36 308.89%
EY 8.94 27.07 24.30 22.26 14.29 -23.49 73.76 -75.60%
DY 0.00 9.20 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.31 0.22 0.31 0.27 0.49 0.44 0.29 4.55%

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