[ZELAN] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -335.78%
YoY- 52.79%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,701 98,113 44,911 229,423 351,797 372,512 526,255 -84.93%
PBT -34,995 3,374 -216,982 -52,957 -7,450 7,262 69,073 -
Tax -898 -2,626 80 -11,464 -7,549 1,046 -10,887 -81.02%
NP -35,893 748 -216,902 -64,421 -14,999 8,308 58,186 -
-
NP to SH -35,106 874 -204,993 -60,378 -13,855 4,309 -57,543 -28.04%
-
Tax Rate - 77.83% - - - -14.40% 15.76% -
Total Cost 66,594 97,365 261,813 293,844 366,796 364,204 468,069 -72.71%
-
Net Worth 416,989 448,653 355,595 585,756 647,693 615,571 467,684 -7.35%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 416,989 448,653 355,595 585,756 647,693 615,571 467,684 -7.35%
NOSH 563,499 582,666 428,428 563,227 563,211 559,610 563,475 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -116.91% 0.76% -482.96% -28.08% -4.26% 2.23% 11.06% -
ROE -8.42% 0.19% -57.65% -10.31% -2.14% 0.70% -12.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.45 16.84 10.48 40.73 62.46 66.57 93.39 -84.92%
EPS -6.23 0.15 -36.39 -10.72 -2.45 0.76 -10.22 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.83 1.04 1.15 1.10 0.83 -7.35%
Adjusted Per Share Value based on latest NOSH - 563,227
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.63 11.61 5.32 27.15 41.64 44.09 62.28 -84.94%
EPS -4.15 0.10 -24.26 -7.15 -1.64 0.51 -6.81 -28.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4935 0.531 0.4209 0.6933 0.7666 0.7286 0.5535 -7.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.69 0.53 0.56 0.68 0.89 0.90 0.56 -
P/RPS 12.66 3.15 5.34 1.67 1.42 1.35 0.60 662.16%
P/EPS -11.08 353.33 -1.17 -6.34 -36.18 116.88 -5.48 59.82%
EY -9.03 0.28 -85.44 -15.76 -2.76 0.86 -18.24 -37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.67 0.65 0.77 0.82 0.67 24.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 17/08/10 27/05/10 25/02/10 25/11/09 18/08/09 28/05/09 -
Price 0.67 0.75 0.52 0.63 0.82 0.95 1.00 -
P/RPS 12.30 4.45 4.96 1.55 1.31 1.43 1.07 408.59%
P/EPS -10.75 500.00 -1.09 -5.88 -33.33 123.38 -9.79 6.42%
EY -9.30 0.20 -92.01 -17.02 -3.00 0.81 -10.21 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.63 0.61 0.71 0.86 1.20 -16.82%

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