[ZELAN] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 131.1%
YoY- 75.86%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 56,493 61,391 111,973 94,034 115,079 88,012 86,862 -24.95%
PBT 8,904 -36,292 -15,666 7,629 12,721 14,136 16,148 -32.78%
Tax -1,527 -1,281 -2,863 15,833 -2,567 1,296 -876 44.88%
NP 7,377 -37,573 -18,529 23,462 10,154 15,432 15,272 -38.46%
-
NP to SH 7,384 -37,573 -18,532 23,445 10,145 15,429 15,272 -38.42%
-
Tax Rate 17.15% - - -207.54% 20.18% -9.17% 5.42% -
Total Cost 49,116 98,964 130,502 70,572 104,925 72,580 71,590 -22.22%
-
Net Worth 177,427 168,979 202,774 228,121 202,774 194,325 177,188 0.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 177,427 168,979 202,774 228,121 202,774 194,325 177,188 0.08%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.06% -61.20% -16.55% 24.95% 8.82% 17.53% 17.58% -
ROE 4.16% -22.24% -9.14% 10.28% 5.00% 7.94% 8.62% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.69 7.27 13.25 11.13 13.62 10.42 10.29 -24.97%
EPS 0.87 -4.45 -2.19 2.77 1.20 1.83 1.81 -38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.24 0.27 0.24 0.23 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.69 7.27 13.25 11.13 13.62 10.42 10.28 -24.92%
EPS 0.87 -4.45 -2.19 2.77 1.20 1.83 1.81 -38.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.24 0.27 0.24 0.23 0.2097 0.09%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.15 0.22 0.245 0.245 0.325 0.31 0.265 -
P/RPS 2.24 3.03 1.85 2.20 2.39 2.98 2.57 -8.76%
P/EPS 17.16 -4.95 -11.17 8.83 27.07 16.98 17.79 -2.37%
EY 5.83 -20.21 -8.95 11.33 3.69 5.89 5.62 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.10 1.02 0.91 1.35 1.35 1.26 -31.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 20/05/16 19/02/16 23/11/15 24/08/15 27/05/15 23/02/15 -
Price 0.205 0.21 0.245 0.28 0.235 0.33 0.34 -
P/RPS 3.07 2.89 1.85 2.52 1.73 3.17 3.30 -4.70%
P/EPS 23.46 -4.72 -11.17 10.09 19.57 18.07 22.82 1.86%
EY 4.26 -21.18 -8.95 9.91 5.11 5.53 4.38 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.05 1.02 1.04 0.98 1.43 1.62 -28.49%

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