[ZELAN] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -40.47%
YoY- 274.95%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 87,792 99 99 17 26 1,567 2,943 855.92%
PBT 33,068 11,154 12,014 9,968 20,901 -70,369 -30,465 -
Tax -6,213 -1,282 -1,492 -729 -5,380 -4,923 -16,235 -47.19%
NP 26,855 9,872 10,522 9,239 15,521 -75,292 -46,700 -
-
NP to SH 26,855 9,872 10,522 9,239 15,521 -75,292 -46,700 -
-
Tax Rate 18.79% 11.49% 12.42% 7.31% 25.74% - - -
Total Cost 60,937 -9,773 -10,423 -9,222 -15,495 76,859 49,643 14.60%
-
Net Worth 164,800 127,099 185,804 185,700 185,611 184,909 242,431 -22.63%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,882 4,949 4,949 4,949 4,949 4,971 4,971 -1.19%
Div Payout % 18.18% 50.14% 47.04% 53.57% 31.89% 0.00% 0.00% -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 164,800 127,099 185,804 185,700 185,611 184,909 242,431 -22.63%
NOSH 122,074 61,999 61,934 61,900 61,870 61,636 61,844 57.16%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 30.59% 9,971.72% 10,628.28% 54,347.06% 59,696.15% -4,804.85% -1,586.82% -
ROE 16.30% 7.77% 5.66% 4.98% 8.36% -40.72% -19.26% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 71.92 0.16 0.16 0.03 0.04 2.54 4.76 508.15%
EPS 22.00 15.92 16.99 14.93 25.09 -122.16 -75.51 -
DPS 4.00 8.00 8.00 8.00 8.00 8.00 8.00 -36.92%
NAPS 1.35 2.05 3.00 3.00 3.00 3.00 3.92 -50.77%
Adjusted Per Share Value based on latest NOSH - 61,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 10.39 0.01 0.01 0.00 0.00 0.19 0.35 852.83%
EPS 3.18 1.17 1.25 1.09 1.84 -8.91 -5.53 -
DPS 0.58 0.59 0.59 0.59 0.59 0.59 0.59 -1.13%
NAPS 0.195 0.1504 0.2199 0.2198 0.2197 0.2188 0.2869 -22.64%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.40 1.33 1.91 0.89 0.96 1.10 1.28 -
P/RPS 1.95 832.93 1,194.90 3,240.65 2,284.45 43.27 26.90 -82.53%
P/EPS 6.36 8.35 11.24 5.96 3.83 -0.90 -1.70 -
EY 15.71 11.97 8.89 16.77 26.13 -111.05 -58.99 -
DY 2.86 6.02 4.19 8.99 8.33 7.27 6.25 -40.53%
P/NAPS 1.04 0.65 0.64 0.30 0.32 0.37 0.33 114.50%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 27/09/02 -
Price 1.84 1.29 1.92 1.23 0.87 0.94 1.05 -
P/RPS 2.56 807.88 1,201.16 4,478.65 2,070.28 36.97 22.06 -76.11%
P/EPS 8.36 8.10 11.30 8.24 3.47 -0.77 -1.39 -
EY 11.96 12.34 8.85 12.13 28.83 -129.95 -71.92 -
DY 2.17 6.20 4.17 6.50 9.20 8.51 7.62 -56.61%
P/NAPS 1.36 0.63 0.64 0.41 0.29 0.31 0.27 192.97%

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