[ZELAN] QoQ Quarter Result on 30-Apr-2001 [#1]

Announcement Date
26-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- 92.68%
YoY- -375.05%
Quarter Report
View:
Show?
Quarter Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 1,558 1,376 1,963 2,707 3,594 1,718 3,509 -41.71%
PBT -90,625 41,027 49,756 -6,238 -76,221 -1,088 -2,288 1054.20%
Tax 90,625 -11,816 -6,963 6,238 76,221 1,088 2,288 1054.20%
NP 0 29,211 42,793 0 0 0 0 -
-
NP to SH -90,736 29,211 42,793 -4,893 -66,804 -8,408 -1,175 1699.10%
-
Tax Rate - 28.80% 13.99% - - - - -
Total Cost 1,558 -27,835 -40,830 2,707 3,594 1,718 3,509 -41.71%
-
Net Worth 224,944 318,721 289,660 245,311 25,872 320,560 333,122 -22.97%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div 4,971 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 224,944 318,721 289,660 245,311 25,872 320,560 333,122 -22.97%
NOSH 62,139 61,887 61,893 61,858 61,895 41,256 41,228 31.35%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.00% 2,122.89% 2,179.98% 0.00% 0.00% 0.00% 0.00% -
ROE -40.34% 9.17% 14.77% -1.99% -258.21% -2.62% -0.35% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 2.51 2.22 3.17 4.38 5.81 4.16 8.51 -55.59%
EPS -146.02 47.20 69.14 -7.91 -107.93 -20.38 -2.85 1269.61%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 5.15 4.68 3.9657 0.418 7.77 8.08 -41.36%
Adjusted Per Share Value based on latest NOSH - 61,858
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 0.18 0.16 0.23 0.32 0.43 0.20 0.42 -43.06%
EPS -10.74 3.46 5.06 -0.58 -7.91 -1.00 -0.14 1691.22%
DPS 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.3772 0.3428 0.2903 0.0306 0.3794 0.3943 -22.98%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 -
Price 1.57 1.23 1.41 1.40 1.61 2.00 3.50 -
P/RPS 62.62 55.32 44.46 31.99 27.73 48.03 41.12 32.26%
P/EPS -1.08 2.61 2.04 -17.70 -1.49 -9.81 -122.81 -95.70%
EY -93.01 38.37 49.04 -5.65 -67.04 -10.19 -0.81 2242.12%
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.30 0.35 3.85 0.26 0.43 0.00%
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 28/03/02 04/12/01 17/09/01 26/06/01 28/03/01 18/12/00 27/09/00 -
Price 1.60 1.47 1.15 1.27 1.36 1.75 2.90 -
P/RPS 63.81 66.12 36.26 29.02 23.42 42.02 34.07 51.76%
P/EPS -1.10 3.11 1.66 -16.06 -1.26 -8.59 -101.75 -95.07%
EY -91.26 32.11 60.12 -6.23 -79.36 -11.65 -0.98 1937.58%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.25 0.32 3.25 0.23 0.36 14.27%

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