[ZELAN] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 118.59%
YoY- 118.97%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 17,387 8,557 11,495 33,631 64,696 39,793 56,493 -54.31%
PBT -59,343 -10,257 -2,408 7,170 -40,344 78 8,904 -
Tax 228 149 -3,051 -44 2,027 203 -1,527 -
NP -59,115 -10,108 -5,459 7,126 -38,317 281 7,377 -
-
NP to SH -59,098 -10,099 -5,449 7,127 -38,332 270 7,384 -
-
Tax Rate - - - 0.61% - -260.26% 17.15% -
Total Cost 76,502 18,665 16,954 26,505 103,013 39,512 49,116 34.26%
-
Net Worth 76,040 126,734 135,183 143,632 135,090 177,427 177,427 -43.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 76,040 126,734 135,183 143,632 135,090 177,427 177,427 -43.06%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -340.00% -118.13% -47.49% 21.19% -59.23% 0.71% 13.06% -
ROE -77.72% -7.97% -4.03% 4.96% -28.38% 0.15% 4.16% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.06 1.01 1.36 3.98 7.66 4.71 6.69 -54.30%
EPS -6.99 -1.20 -0.64 0.84 -4.54 0.03 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.15 0.16 0.17 0.16 0.21 0.21 -43.06%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.06 1.01 1.36 3.98 7.66 4.71 6.69 -54.30%
EPS -6.99 -1.20 -0.64 0.84 -4.54 0.03 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.15 0.16 0.17 0.1599 0.21 0.21 -43.06%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.105 0.13 0.14 0.175 0.12 0.18 0.15 -
P/RPS 5.10 12.84 10.29 4.40 1.56 3.82 2.24 72.80%
P/EPS -1.50 -10.88 -21.71 20.75 -2.69 563.26 17.16 -
EY -66.62 -9.19 -4.61 4.82 -37.21 0.18 5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.87 0.88 1.03 0.75 0.86 0.71 39.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 19/02/18 24/11/17 22/08/17 26/05/17 20/02/17 16/11/16 22/08/16 -
Price 0.125 0.12 0.125 0.145 0.15 0.15 0.205 -
P/RPS 6.07 11.85 9.19 3.64 1.95 3.18 3.07 57.33%
P/EPS -1.79 -10.04 -19.38 17.19 -3.36 469.39 23.46 -
EY -55.96 -9.96 -5.16 5.82 -29.77 0.21 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.80 0.78 0.85 0.94 0.71 0.98 26.15%

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