[ZELAN] QoQ Quarter Result on 31-Oct-2007

Stock
[ZELAN] ZELAN BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Oct-2007
Profit Trend
QoQ- -64.59%
YoY- 438.92%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 597,762 530,824 147,112 216,669 257,189 221,968 198,000 118.49%
PBT 44,876 45,725 11,208 26,521 57,210 44,559 27,496 41.41%
Tax -12,848 -9,692 -2,426 -7,723 -6,333 -7,473 -3,943 130.61%
NP 32,028 36,033 8,782 18,798 50,877 37,086 23,553 24.28%
-
NP to SH 26,292 30,122 7,651 17,849 50,400 36,908 23,250 9.08%
-
Tax Rate 28.63% 21.20% 21.65% 29.12% 11.07% 16.77% 14.34% -
Total Cost 565,734 494,791 138,330 197,871 206,312 184,882 174,447 129.84%
-
Net Worth 765,677 816,390 990,129 996,616 1,013,631 751,957 714,951 4.96%
Dividend
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 36,596 - - 40,826 - 28,147 -
Div Payout % - 121.50% - - 81.01% - 121.07% -
Equity
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 765,677 816,390 990,129 996,616 1,013,631 751,957 714,951 4.96%
NOSH 562,997 563,028 562,573 563,059 563,128 281,632 281,476 63.29%
Ratio Analysis
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 5.36% 6.79% 5.97% 8.68% 19.78% 16.71% 11.90% -
ROE 3.43% 3.69% 0.77% 1.79% 4.97% 4.91% 3.25% -
Per Share
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 106.17 94.28 26.15 38.48 45.67 78.81 70.34 33.80%
EPS 4.67 5.35 1.36 3.17 8.95 13.11 8.26 -33.19%
DPS 0.00 6.50 0.00 0.00 7.25 0.00 10.00 -
NAPS 1.36 1.45 1.76 1.77 1.80 2.67 2.54 -35.71%
Adjusted Per Share Value based on latest NOSH - 563,059
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 70.75 62.83 17.41 25.64 30.44 26.27 23.43 118.52%
EPS 3.11 3.57 0.91 2.11 5.97 4.37 2.75 9.09%
DPS 0.00 4.33 0.00 0.00 4.83 0.00 3.33 -
NAPS 0.9062 0.9662 1.1719 1.1795 1.1997 0.89 0.8462 4.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 2.07 2.55 5.45 6.00 5.65 5.90 4.00 -
P/RPS 1.95 2.70 20.84 15.59 12.37 7.49 5.69 -53.11%
P/EPS 44.33 47.66 400.74 189.27 63.13 45.02 48.43 -6.06%
EY 2.26 2.10 0.25 0.53 1.58 2.22 2.07 6.40%
DY 0.00 2.55 0.00 0.00 1.28 0.00 2.50 -
P/NAPS 1.52 1.76 3.10 3.39 3.14 2.21 1.57 -2.26%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/08/08 29/05/08 26/02/08 17/12/07 27/09/07 28/06/07 27/03/07 -
Price 1.78 2.67 3.48 5.60 6.25 6.00 4.50 -
P/RPS 1.68 2.83 13.31 14.55 13.68 7.61 6.40 -61.17%
P/EPS 38.12 49.91 255.88 176.66 69.83 45.78 54.48 -22.32%
EY 2.62 2.00 0.39 0.57 1.43 2.18 1.84 28.40%
DY 0.00 2.43 0.00 0.00 1.16 0.00 2.22 -
P/NAPS 1.31 1.84 1.98 3.16 3.47 2.25 1.77 -19.17%

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