[ZELAN] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -113.35%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 51,784 51,590 70,727 80,816 12,732 9,173 25,290 61.03%
PBT 25,192 -6,188 7,872 -41,034 -20,794 -11,086 23,019 6.18%
Tax -2,263 -56 -17 -1,987 450 -24,137 -35 1498.74%
NP 22,929 -6,244 7,855 -43,021 -20,344 -35,223 22,984 -0.15%
-
NP to SH 22,943 -6,216 7,856 -43,129 -20,215 -35,202 22,986 -0.12%
-
Tax Rate 8.98% - 0.22% - - - 0.15% -
Total Cost 28,855 57,834 62,872 123,837 33,076 44,396 2,306 436.50%
-
Net Worth 95,754 152,574 152,598 146,390 157,665 146,440 191,550 -36.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,754 152,574 152,598 146,390 157,665 146,440 191,550 -36.93%
NOSH 844,895 565,090 565,179 563,041 563,091 563,232 563,382 30.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 44.28% -12.10% 11.11% -53.23% -159.79% -383.99% 90.88% -
ROE 23.96% -4.07% 5.15% -29.46% -12.82% -24.04% 12.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.19 9.13 12.51 14.35 2.26 1.63 4.49 60.99%
EPS 4.07 -1.10 1.39 -7.66 -3.59 -6.25 4.08 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.27 0.27 0.26 0.28 0.26 0.34 -36.92%
Adjusted Per Share Value based on latest NOSH - 563,041
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.13 6.11 8.37 9.56 1.51 1.09 2.99 61.17%
EPS 2.72 -0.74 0.93 -5.10 -2.39 -4.17 2.72 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1806 0.1806 0.1733 0.1866 0.1733 0.2267 -36.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.25 0.285 0.28 0.25 0.36 0.38 -
P/RPS 2.18 2.74 2.28 1.95 11.06 22.10 8.47 -59.43%
P/EPS 4.91 -22.73 20.50 -3.66 -6.96 -5.76 9.31 -34.64%
EY 20.37 -4.40 4.88 -27.36 -14.36 -17.36 10.74 53.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.93 1.06 1.08 0.89 1.38 1.12 3.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.225 0.31 0.23 0.34 0.225 0.29 0.37 -
P/RPS 2.45 3.40 1.84 2.37 9.95 17.81 8.24 -55.35%
P/EPS 5.52 -28.18 16.55 -4.44 -6.27 -4.64 9.07 -28.11%
EY 18.10 -3.55 6.04 -22.53 -15.96 -21.55 11.03 38.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.85 1.31 0.80 1.12 1.09 13.57%

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