[ZELAN] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 77.3%
YoY- 93.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 26 1,567 2,943 4,906 7,604 9,640 9,982 -98.08%
PBT 20,901 -70,369 -30,465 18,156 -6,080 8,324 -33,791 -
Tax -5,380 -4,923 -16,235 -23,437 -12,292 63,680 76,584 -
NP 15,521 -75,292 -46,700 -5,281 -18,372 72,004 42,793 -49.04%
-
NP to SH 15,521 -75,292 -46,700 -5,281 -23,265 307 -37,312 -
-
Tax Rate 25.74% - - 129.09% - -765.02% - -
Total Cost -15,495 76,859 49,643 10,187 25,976 -62,364 -32,811 -39.27%
-
Net Worth 185,611 184,909 242,431 185,717 224,944 318,721 289,660 -25.61%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,949 4,971 4,971 4,971 4,971 - - -
Div Payout % 31.89% 0.00% 0.00% 0.00% 0.00% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 185,611 184,909 242,431 185,717 224,944 318,721 289,660 -25.61%
NOSH 61,870 61,636 61,844 61,905 62,139 61,887 61,893 -0.02%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 59,696.15% -4,804.85% -1,586.82% -107.64% -241.61% 746.93% 428.70% -
ROE 8.36% -40.72% -19.26% -2.84% -10.34% 0.10% -12.88% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.04 2.54 4.76 7.92 12.24 15.58 16.13 -98.14%
EPS 25.09 -122.16 -75.51 -8.53 -37.44 0.50 -60.28 -
DPS 8.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 3.00 3.00 3.92 3.00 3.62 5.15 4.68 -25.59%
Adjusted Per Share Value based on latest NOSH - 61,905
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.00 0.19 0.35 0.58 0.90 1.14 1.18 -
EPS 1.84 -8.91 -5.53 -0.63 -2.75 0.04 -4.42 -
DPS 0.59 0.59 0.59 0.59 0.59 0.00 0.00 -
NAPS 0.2197 0.2188 0.2869 0.2198 0.2662 0.3772 0.3428 -25.60%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.96 1.10 1.28 1.75 1.57 1.23 1.41 -
P/RPS 2,284.45 43.27 26.90 22.08 12.83 7.90 8.74 3946.78%
P/EPS 3.83 -0.90 -1.70 -20.51 -4.19 247.95 -2.34 -
EY 26.13 -111.05 -58.99 -4.87 -23.85 0.40 -42.75 -
DY 8.33 7.27 6.25 4.57 5.10 0.00 0.00 -
P/NAPS 0.32 0.37 0.33 0.58 0.43 0.24 0.30 4.38%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 19/12/02 27/09/02 27/06/02 28/03/02 04/12/01 17/09/01 -
Price 0.87 0.94 1.05 1.48 1.60 1.47 1.15 -
P/RPS 2,070.28 36.97 22.06 18.68 13.08 9.44 7.13 4239.83%
P/EPS 3.47 -0.77 -1.39 -17.35 -4.27 296.34 -1.91 -
EY 28.83 -129.95 -71.92 -5.76 -23.40 0.34 -52.42 -
DY 9.20 8.51 7.62 5.41 5.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.27 0.49 0.44 0.29 0.25 10.37%

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