[ZELAN] QoQ TTM Result on 30-Jun-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013
Profit Trend
QoQ- -20.02%
YoY- -303.14%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 250,207 254,917 215,865 173,448 128,011 64,171 107,662 75.54%
PBT 40,167 -14,158 -60,144 -65,042 -49,895 -58,402 25,471 35.51%
Tax -4,987 -4,323 -1,610 -25,691 -25,709 -34,586 -35,876 -73.19%
NP 35,180 -18,481 -61,754 -90,733 -75,604 -92,988 -10,405 -
-
NP to SH 35,219 -18,546 -61,704 -90,690 -75,560 -92,824 -10,276 -
-
Tax Rate 12.42% - - - - - 140.85% -
Total Cost 215,027 273,398 277,619 264,181 203,615 157,159 118,067 49.18%
-
Net Worth 97,632 95,754 152,574 152,598 146,390 157,665 146,440 -23.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 97,632 95,754 152,574 152,598 146,390 157,665 146,440 -23.70%
NOSH 844,895 844,895 565,090 565,179 563,041 563,091 563,232 31.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.06% -7.25% -28.61% -52.31% -59.06% -144.91% -9.66% -
ROE 36.07% -19.37% -40.44% -59.43% -51.62% -58.87% -7.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.00 45.26 38.20 30.69 22.74 11.40 19.12 66.36%
EPS 5.77 -3.29 -10.92 -16.05 -13.42 -16.48 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.27 0.27 0.26 0.28 0.26 -27.67%
Adjusted Per Share Value based on latest NOSH - 565,179
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.61 30.17 25.55 20.53 15.15 7.59 12.74 75.55%
EPS 4.17 -2.19 -7.30 -10.73 -8.94 -10.99 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1133 0.1806 0.1806 0.1733 0.1866 0.1733 -23.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.22 0.20 0.25 0.285 0.28 0.25 0.36 -
P/RPS 0.54 0.44 0.65 0.93 1.23 2.19 1.88 -56.49%
P/EPS 3.81 -6.07 -2.29 -1.78 -2.09 -1.52 -19.73 -
EY 26.23 -16.46 -43.68 -56.30 -47.93 -65.94 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.18 0.93 1.06 1.08 0.89 1.38 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 -
Price 0.25 0.225 0.31 0.23 0.34 0.225 0.29 -
P/RPS 0.61 0.50 0.81 0.75 1.50 1.97 1.52 -45.62%
P/EPS 4.33 -6.83 -2.84 -1.43 -2.53 -1.36 -15.90 -
EY 23.09 -14.63 -35.22 -69.77 -39.47 -73.27 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.32 1.15 0.85 1.31 0.80 1.12 24.74%

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