[ZELAN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 95.05%
YoY- -146.89%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 85,056 73,343 54,873 20,513 71,070 53,683 45,126 52.41%
PBT -7,374 -14,795 -9,495 -2,677 -64,838 -5,495 4,762 -
Tax -3,083 -241 -6 -665 -2,718 -2,946 -3,095 -0.25%
NP -10,457 -15,036 -9,501 -3,342 -67,556 -8,441 1,667 -
-
NP to SH -10,446 -15,036 -9,501 -3,342 -67,519 -8,421 1,678 -
-
Tax Rate - - - - - - 64.99% -
Total Cost 95,513 88,379 64,374 23,855 138,626 62,124 43,459 68.79%
-
Net Worth 59,142 50,693 59,142 76,040 76,040 126,734 135,183 -42.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 59,142 50,693 59,142 76,040 76,040 126,734 135,183 -42.28%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.29% -20.50% -17.31% -16.29% -95.06% -15.72% 3.69% -
ROE -17.66% -29.66% -16.06% -4.40% -88.79% -6.64% 1.24% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.07 8.68 6.49 2.43 8.41 6.35 5.34 52.46%
EPS -1.24 -1.78 -1.12 -0.40 -7.99 -1.00 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.07 0.09 0.09 0.15 0.16 -42.28%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.07 8.68 6.49 2.43 8.41 6.35 5.34 52.46%
EPS -1.24 -1.78 -1.12 -0.40 -7.99 -1.00 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.07 0.09 0.09 0.15 0.16 -42.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.025 0.055 0.08 0.10 0.105 0.13 0.14 -
P/RPS 0.25 0.63 1.23 4.12 1.25 2.05 2.62 -79.02%
P/EPS -2.02 -3.09 -7.11 -25.28 -1.31 -13.04 70.49 -
EY -49.45 -32.36 -14.06 -3.96 -76.11 -7.67 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.92 1.14 1.11 1.17 0.87 0.88 -44.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 27/08/18 25/05/18 19/02/18 24/11/17 22/08/17 -
Price 0.055 0.035 0.07 0.085 0.125 0.12 0.125 -
P/RPS 0.55 0.40 1.08 3.50 1.49 1.89 2.34 -61.81%
P/EPS -4.45 -1.97 -6.22 -21.49 -1.56 -12.04 62.94 -
EY -22.48 -50.85 -16.06 -4.65 -63.93 -8.31 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.58 1.00 0.94 1.39 0.80 0.78 0.85%

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