[ZELAN] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 156.68%
YoY- 556.68%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 156,734 178,356 140,686 127,494 87,710 0 82 14952.98%
PBT 29,417 26,880 22,868 52,101 22,559 263 3,181 337.61%
Tax -7,795 -9,780 -8,525 -7,388 -5,139 -294 -524 499.93%
NP 21,622 17,100 14,343 44,713 17,420 -31 2,657 302.01%
-
NP to SH 21,622 17,100 14,343 44,713 17,420 -31 2,657 302.01%
-
Tax Rate 26.50% 36.38% 37.28% 14.18% 22.78% 111.79% 16.47% -
Total Cost 135,112 161,256 126,343 82,781 70,290 31 -2,575 -
-
Net Worth 470,165 447,924 431,135 405,457 164,800 127,099 244,022 54.53%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 22,522 - - - 4,882 - - -
Div Payout % 104.17% - - - 28.03% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 470,165 447,924 431,135 405,457 164,800 127,099 244,022 54.53%
NOSH 281,536 281,713 281,787 281,568 122,074 61,999 61,934 173.15%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 13.80% 9.59% 10.20% 35.07% 19.86% 0.00% 3,240.24% -
ROE 4.60% 3.82% 3.33% 11.03% 10.57% -0.02% 1.09% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 55.67 63.31 49.93 45.28 71.85 0.00 0.13 5477.98%
EPS 7.68 6.07 5.09 15.88 14.27 -0.05 4.29 47.17%
DPS 8.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.67 1.59 1.53 1.44 1.35 2.05 3.94 -43.42%
Adjusted Per Share Value based on latest NOSH - 281,568
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 18.55 21.11 16.65 15.09 10.38 0.00 0.01 14656.78%
EPS 2.56 2.02 1.70 5.29 2.06 0.00 0.31 305.95%
DPS 2.67 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.5565 0.5301 0.5103 0.4799 0.195 0.1504 0.2888 54.54%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.44 1.22 1.61 1.50 1.40 1.33 1.91 -
P/RPS 2.59 1.93 3.22 3.31 1.95 0.00 1,442.63 -98.49%
P/EPS 18.75 20.10 31.63 9.45 9.81 -2,660.00 44.52 -43.66%
EY 5.33 4.98 3.16 10.59 10.19 -0.04 2.25 77.23%
DY 5.56 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.86 0.77 1.05 1.04 1.04 0.65 0.48 47.25%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 30/12/04 15/09/04 23/06/04 25/03/04 11/12/03 24/09/03 -
Price 1.49 1.38 1.40 1.45 1.84 1.29 1.92 -
P/RPS 2.68 2.18 2.80 3.20 2.56 0.00 1,450.18 -98.46%
P/EPS 19.40 22.73 27.50 9.13 12.89 -2,580.00 44.76 -42.58%
EY 5.15 4.40 3.64 10.95 7.76 -0.04 2.23 74.27%
DY 5.37 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.89 0.87 0.92 1.01 1.36 0.63 0.49 48.59%

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