[ZELAN] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 42.57%
YoY- -131.9%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 51,590 70,727 80,816 12,732 9,173 25,290 -12,957 -
PBT -6,188 7,872 -41,034 -20,794 -11,086 23,019 -49,962 -75.12%
Tax -56 -17 -1,987 450 -24,137 -35 -11,568 -97.12%
NP -6,244 7,855 -43,021 -20,344 -35,223 22,984 -61,530 -78.21%
-
NP to SH -6,216 7,856 -43,129 -20,215 -35,202 22,986 -61,437 -78.25%
-
Tax Rate - 0.22% - - - 0.15% - -
Total Cost 57,834 62,872 123,837 33,076 44,396 2,306 48,573 12.32%
-
Net Worth 152,574 152,598 146,390 157,665 146,440 191,550 230,980 -24.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 152,574 152,598 146,390 157,665 146,440 191,550 230,980 -24.13%
NOSH 565,090 565,179 563,041 563,091 563,232 563,382 563,367 0.20%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.10% 11.11% -53.23% -159.79% -383.99% 90.88% 0.00% -
ROE -4.07% 5.15% -29.46% -12.82% -24.04% 12.00% -26.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.13 12.51 14.35 2.26 1.63 4.49 0.00 -
EPS -1.10 1.39 -7.66 -3.59 -6.25 4.08 -10.91 -78.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.26 0.28 0.26 0.34 0.41 -24.28%
Adjusted Per Share Value based on latest NOSH - 563,091
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.11 8.37 9.56 1.51 1.09 2.99 0.00 -
EPS -0.74 0.93 -5.10 -2.39 -4.17 2.72 -7.27 -78.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1806 0.1733 0.1866 0.1733 0.2267 0.2734 -24.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.25 0.285 0.28 0.25 0.36 0.38 0.44 -
P/RPS 2.74 2.28 1.95 11.06 22.10 8.47 0.00 -
P/EPS -22.73 20.50 -3.66 -6.96 -5.76 9.31 -4.03 216.52%
EY -4.40 4.88 -27.36 -14.36 -17.36 10.74 -24.78 -68.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.06 1.08 0.89 1.38 1.12 1.07 -8.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 28/05/12 -
Price 0.31 0.23 0.34 0.225 0.29 0.37 0.38 -
P/RPS 3.40 1.84 2.37 9.95 17.81 8.24 0.00 -
P/EPS -28.18 16.55 -4.44 -6.27 -4.64 9.07 -3.48 302.73%
EY -3.55 6.04 -22.53 -15.96 -21.55 11.03 -28.70 -75.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.85 1.31 0.80 1.12 1.09 0.93 15.19%

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