[ZELAN] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 119.65%
YoY- -27.22%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 33,631 64,696 39,793 56,493 61,391 111,973 94,034 -49.58%
PBT 7,170 -40,344 78 8,904 -36,292 -15,666 7,629 -4.04%
Tax -44 2,027 203 -1,527 -1,281 -2,863 15,833 -
NP 7,126 -38,317 281 7,377 -37,573 -18,529 23,462 -54.78%
-
NP to SH 7,127 -38,332 270 7,384 -37,573 -18,532 23,445 -54.75%
-
Tax Rate 0.61% - -260.26% 17.15% - - -207.54% -
Total Cost 26,505 103,013 39,512 49,116 98,964 130,502 70,572 -47.91%
-
Net Worth 143,632 135,090 177,427 177,427 168,979 202,774 228,121 -26.51%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 143,632 135,090 177,427 177,427 168,979 202,774 228,121 -26.51%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.19% -59.23% 0.71% 13.06% -61.20% -16.55% 24.95% -
ROE 4.96% -28.38% 0.15% 4.16% -22.24% -9.14% 10.28% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.98 7.66 4.71 6.69 7.27 13.25 11.13 -49.58%
EPS 0.84 -4.54 0.03 0.87 -4.45 -2.19 2.77 -54.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.21 0.21 0.20 0.24 0.27 -26.51%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.98 7.66 4.71 6.69 7.27 13.25 11.13 -49.58%
EPS 0.84 -4.54 0.03 0.87 -4.45 -2.19 2.77 -54.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.1599 0.21 0.21 0.20 0.24 0.27 -26.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.175 0.12 0.18 0.15 0.22 0.245 0.245 -
P/RPS 4.40 1.56 3.82 2.24 3.03 1.85 2.20 58.67%
P/EPS 20.75 -2.69 563.26 17.16 -4.95 -11.17 8.83 76.66%
EY 4.82 -37.21 0.18 5.83 -20.21 -8.95 11.33 -43.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.75 0.86 0.71 1.10 1.02 0.91 8.60%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 20/02/17 16/11/16 22/08/16 20/05/16 19/02/16 23/11/15 -
Price 0.145 0.15 0.15 0.205 0.21 0.245 0.28 -
P/RPS 3.64 1.95 3.18 3.07 2.89 1.85 2.52 27.75%
P/EPS 17.19 -3.36 469.39 23.46 -4.72 -11.17 10.09 42.59%
EY 5.82 -29.77 0.21 4.26 -21.18 -8.95 9.91 -29.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.71 0.98 1.05 1.02 1.04 -12.57%

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