[ZELAN] QoQ Quarter Result on 31-Oct-2006

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006
Profit Trend
QoQ- -87.59%
YoY- -83.05%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 221,968 198,000 0 126,949 160,666 155,428 125,682 57.97%
PBT 44,559 27,496 0 27,095 32,418 34,272 25,098 58.64%
Tax -7,473 -3,943 0 -23,803 -5,319 -6,277 -867 465.05%
NP 37,086 23,553 0 3,292 27,099 27,995 24,231 40.80%
-
NP to SH 36,908 23,250 0 3,312 26,679 27,545 23,425 44.12%
-
Tax Rate 16.77% 14.34% - 87.85% 16.41% 18.32% 3.45% -
Total Cost 184,882 174,447 0 123,657 133,567 127,433 101,451 62.01%
-
Net Worth 751,957 714,951 0 690,467 735,292 729,463 703,876 5.45%
Dividend
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 28,147 - - 14,086 - 28,155 -
Div Payout % - 121.07% - - 52.80% - 120.19% -
Equity
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 751,957 714,951 0 690,467 735,292 729,463 703,876 5.45%
NOSH 281,632 281,476 280,677 280,677 281,721 281,646 281,550 0.02%
Ratio Analysis
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 16.71% 11.90% 0.00% 2.59% 16.87% 18.01% 19.28% -
ROE 4.91% 3.25% 0.00% 0.48% 3.63% 3.78% 3.33% -
Per Share
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 78.81 70.34 0.00 45.23 57.03 55.19 44.64 57.92%
EPS 13.11 8.26 0.00 1.18 9.47 9.78 8.32 44.13%
DPS 0.00 10.00 0.00 0.00 5.00 0.00 10.00 -
NAPS 2.67 2.54 0.00 2.46 2.61 2.59 2.50 5.43%
Adjusted Per Share Value based on latest NOSH - 280,677
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 26.27 23.43 0.00 15.02 19.02 18.40 14.88 57.92%
EPS 4.37 2.75 0.00 0.39 3.16 3.26 2.77 44.27%
DPS 0.00 3.33 0.00 0.00 1.67 0.00 3.33 -
NAPS 0.89 0.8462 0.00 0.8172 0.8703 0.8634 0.8331 5.45%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 5.90 4.00 2.78 2.15 1.91 2.25 1.69 -
P/RPS 7.49 5.69 0.00 4.75 3.35 4.08 3.79 72.92%
P/EPS 45.02 48.43 0.00 182.20 20.17 23.01 20.31 89.63%
EY 2.22 2.07 0.00 0.55 4.96 4.35 4.92 -47.26%
DY 0.00 2.50 0.00 0.00 2.62 0.00 5.92 -
P/NAPS 2.21 1.57 0.00 0.87 0.73 0.87 0.68 157.95%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/06/07 27/03/07 - 19/12/06 25/09/06 28/06/06 28/03/06 -
Price 6.00 4.50 0.00 2.70 2.00 1.90 2.00 -
P/RPS 7.61 6.40 0.00 5.97 3.51 3.44 4.48 53.10%
P/EPS 45.78 54.48 0.00 228.81 21.12 19.43 24.04 67.84%
EY 2.18 1.84 0.00 0.44 4.74 5.15 4.16 -40.51%
DY 0.00 2.22 0.00 0.00 2.50 0.00 5.00 -
P/NAPS 2.25 1.77 0.00 1.10 0.77 0.73 0.80 129.64%

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