[ZELAN] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 108.6%
YoY- 271.35%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 17,225 12,270 9,320 13,114 16,676 7,680 19,967 -9.33%
PBT 36,554 -1,382 2,737 3,143 4,542 -814 2,910 436.24%
Tax -5,031 5 -109 -610 -3,309 1,536 -694 272.32%
NP 31,523 -1,377 2,628 2,533 1,233 722 2,216 482.38%
-
NP to SH 31,515 -1,353 2,584 2,572 1,233 720 2,209 483.51%
-
Tax Rate 13.76% - 3.98% 19.41% 72.85% - 23.85% -
Total Cost -14,298 13,647 6,692 10,581 15,443 6,958 17,751 -
-
Net Worth 84,492 50,695 42,246 50,693 50,695 42,246 42,246 58.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 84,492 50,695 42,246 50,693 50,695 42,246 42,246 58.40%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 183.01% -11.22% 28.20% 19.32% 7.39% 9.40% 11.10% -
ROE 37.30% -2.67% 6.12% 5.07% 2.43% 1.70% 5.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.04 1.45 1.10 1.55 1.97 0.91 2.36 -9.21%
EPS 3.73 -0.16 0.31 0.30 0.15 0.09 0.26 485.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.06 0.05 0.06 0.06 0.05 0.05 58.40%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.04 1.45 1.10 1.55 1.97 0.91 2.36 -9.21%
EPS 3.73 -0.16 0.31 0.30 0.15 0.09 0.26 485.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.06 0.05 0.06 0.06 0.05 0.05 58.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.115 0.11 0.06 0.045 0.085 0.075 0.07 -
P/RPS 5.64 7.57 5.44 2.90 4.31 8.25 2.96 53.39%
P/EPS 3.08 -68.69 19.62 14.78 58.25 88.01 26.77 -76.18%
EY 32.43 -1.46 5.10 6.76 1.72 1.14 3.73 320.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.83 1.20 0.75 1.42 1.50 1.40 -12.23%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 06/04/21 24/11/20 28/08/20 15/07/20 28/02/20 29/11/19 22/08/19 -
Price 0.12 0.105 0.12 0.085 0.07 0.08 0.085 -
P/RPS 5.89 7.23 10.88 5.48 3.55 8.80 3.60 38.64%
P/EPS 3.22 -65.57 39.24 27.92 47.97 93.88 32.51 -78.44%
EY 31.08 -1.53 2.55 3.58 2.08 1.07 3.08 363.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.75 2.40 1.42 1.17 1.60 1.70 -20.63%

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