[ZELAN] QoQ Quarter Result on 31-Jul-2007 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 36.56%
YoY- 88.91%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Revenue 530,824 147,112 216,669 257,189 221,968 198,000 0 -
PBT 45,725 11,208 26,521 57,210 44,559 27,496 0 -
Tax -9,692 -2,426 -7,723 -6,333 -7,473 -3,943 0 -
NP 36,033 8,782 18,798 50,877 37,086 23,553 0 -
-
NP to SH 30,122 7,651 17,849 50,400 36,908 23,250 0 -
-
Tax Rate 21.20% 21.65% 29.12% 11.07% 16.77% 14.34% - -
Total Cost 494,791 138,330 197,871 206,312 184,882 174,447 0 -
-
Net Worth 816,390 990,129 996,616 1,013,631 751,957 714,951 0 -
Dividend
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Div 36,596 - - 40,826 - 28,147 - -
Div Payout % 121.50% - - 81.01% - 121.07% - -
Equity
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Net Worth 816,390 990,129 996,616 1,013,631 751,957 714,951 0 -
NOSH 563,028 562,573 563,059 563,128 281,632 281,476 280,677 74.57%
Ratio Analysis
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
NP Margin 6.79% 5.97% 8.68% 19.78% 16.71% 11.90% 0.00% -
ROE 3.69% 0.77% 1.79% 4.97% 4.91% 3.25% 0.00% -
Per Share
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 94.28 26.15 38.48 45.67 78.81 70.34 0.00 -
EPS 5.35 1.36 3.17 8.95 13.11 8.26 0.00 -
DPS 6.50 0.00 0.00 7.25 0.00 10.00 0.00 -
NAPS 1.45 1.76 1.77 1.80 2.67 2.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 563,128
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
RPS 62.83 17.41 25.64 30.44 26.27 23.43 0.00 -
EPS 3.57 0.91 2.11 5.97 4.37 2.75 0.00 -
DPS 4.33 0.00 0.00 4.83 0.00 3.33 0.00 -
NAPS 0.9662 1.1719 1.1795 1.1997 0.89 0.8462 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 -
Price 2.55 5.45 6.00 5.65 5.90 4.00 2.78 -
P/RPS 2.70 20.84 15.59 12.37 7.49 5.69 0.00 -
P/EPS 47.66 400.74 189.27 63.13 45.02 48.43 0.00 -
EY 2.10 0.25 0.53 1.58 2.22 2.07 0.00 -
DY 2.55 0.00 0.00 1.28 0.00 2.50 0.00 -
P/NAPS 1.76 3.10 3.39 3.14 2.21 1.57 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 CAGR
Date 29/05/08 26/02/08 17/12/07 27/09/07 28/06/07 27/03/07 - -
Price 2.67 3.48 5.60 6.25 6.00 4.50 0.00 -
P/RPS 2.83 13.31 14.55 13.68 7.61 6.40 0.00 -
P/EPS 49.91 255.88 176.66 69.83 45.78 54.48 0.00 -
EY 2.00 0.39 0.57 1.43 2.18 1.84 0.00 -
DY 2.43 0.00 0.00 1.16 0.00 2.22 0.00 -
P/NAPS 1.84 1.98 3.16 3.47 2.25 1.77 0.00 -

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