[ZELAN] QoQ Quarter Result on 31-Jan-2002 [#4]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -410.62%
YoY- -35.82%
View:
Show?
Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 0 0 9 1,558 1,376 1,963 2,707 -
PBT 1,123 1,135 17,998 -90,625 41,027 49,756 -6,238 -
Tax -504 239 -4,907 90,625 -11,816 -6,963 6,238 -
NP 619 1,374 13,091 0 29,211 42,793 0 -
-
NP to SH 619 1,374 13,091 -90,736 29,211 42,793 -4,893 -
-
Tax Rate 44.88% -21.06% 27.26% - 28.80% 13.99% - -
Total Cost -619 -1,374 -13,082 1,558 -27,835 -40,830 2,707 -
-
Net Worth 184,909 242,431 185,717 224,944 318,721 289,660 245,311 -17.13%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - 4,971 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 184,909 242,431 185,717 224,944 318,721 289,660 245,311 -17.13%
NOSH 61,636 61,844 61,905 62,139 61,887 61,893 61,858 -0.23%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 0.00% 0.00% 145,455.56% 0.00% 2,122.89% 2,179.98% 0.00% -
ROE 0.33% 0.57% 7.05% -40.34% 9.17% 14.77% -1.99% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 0.00 0.00 0.01 2.51 2.22 3.17 4.38 -
EPS 1.00 2.22 21.15 -146.02 47.20 69.14 -7.91 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.00 3.92 3.00 3.62 5.15 4.68 3.9657 -16.93%
Adjusted Per Share Value based on latest NOSH - 62,139
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 0.00 0.00 0.00 0.18 0.16 0.23 0.32 -
EPS 0.07 0.16 1.55 -10.74 3.46 5.06 -0.58 -
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.2188 0.2869 0.2198 0.2662 0.3772 0.3428 0.2903 -17.13%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.10 1.28 1.75 1.57 1.23 1.41 1.40 -
P/RPS 0.00 0.00 12,037.27 62.62 55.32 44.46 31.99 -
P/EPS 109.53 57.61 8.28 -1.08 2.61 2.04 -17.70 -
EY 0.91 1.74 12.08 -93.01 38.37 49.04 -5.65 -
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.58 0.43 0.24 0.30 0.35 3.76%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 19/12/02 27/09/02 27/06/02 28/03/02 04/12/01 17/09/01 26/06/01 -
Price 0.94 1.05 1.48 1.60 1.47 1.15 1.27 -
P/RPS 0.00 0.00 10,180.09 63.81 66.12 36.26 29.02 -
P/EPS 93.60 47.26 7.00 -1.10 3.11 1.66 -16.06 -
EY 1.07 2.12 14.29 -91.26 32.11 60.12 -6.23 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.49 0.44 0.29 0.25 0.32 -2.08%

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