[ZELAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -132.99%
YoY- -655.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 174,101 122,317 70,727 128,011 47,195 34,463 25,290 260.61%
PBT 26,876 1,684 7,872 -49,895 -8,861 11,933 23,109 10.56%
Tax -2,336 -73 -17 -25,709 -23,722 -24,172 -125 600.47%
NP 24,540 1,611 7,855 -75,604 -32,583 -12,239 22,984 4.45%
-
NP to SH 24,583 1,640 7,856 -75,560 -32,431 -12,216 22,986 4.56%
-
Tax Rate 8.69% 4.33% 0.22% - - 202.56% 0.54% -
Total Cost 149,561 120,706 62,872 203,615 79,778 46,702 2,306 1502.03%
-
Net Worth 95,754 152,689 152,598 146,499 157,650 146,366 191,550 -36.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,754 152,689 152,598 146,499 157,650 146,366 191,550 -36.93%
NOSH 844,895 565,517 565,179 563,460 563,038 562,949 563,382 30.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.10% 1.32% 11.11% -59.06% -69.04% -35.51% 90.88% -
ROE 25.67% 1.07% 5.15% -51.58% -20.57% -8.35% 12.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.91 21.63 12.51 22.72 8.38 6.12 4.49 260.61%
EPS 4.36 0.29 1.39 -13.41 -5.76 -2.17 4.08 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.27 0.27 0.26 0.28 0.26 0.34 -36.92%
Adjusted Per Share Value based on latest NOSH - 563,041
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.61 14.48 8.37 15.15 5.59 4.08 2.99 260.91%
EPS 2.91 0.19 0.93 -8.94 -3.84 -1.45 2.72 4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1807 0.1806 0.1734 0.1866 0.1732 0.2267 -36.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.25 0.285 0.28 0.25 0.36 0.38 -
P/RPS 0.65 1.16 2.28 1.23 2.98 5.88 8.47 -81.85%
P/EPS 4.58 86.21 20.50 -2.09 -4.34 -16.59 9.31 -37.60%
EY 21.82 1.16 4.88 -47.89 -23.04 -6.03 10.74 60.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.93 1.06 1.08 0.89 1.38 1.12 3.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.225 0.31 0.23 0.34 0.225 0.29 0.37 -
P/RPS 0.73 1.43 1.84 1.50 2.68 4.74 8.24 -80.03%
P/EPS 5.16 106.90 16.55 -2.54 -3.91 -13.36 9.07 -31.27%
EY 19.40 0.94 6.04 -39.44 -25.60 -7.48 11.03 45.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.85 1.31 0.80 1.12 1.09 13.57%

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