[ZELAN] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 97.25%
YoY- 99.7%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 57,437 80,765 75,802 86,592 100,985 85,056 90,730 -26.25%
PBT 9,781 5,548 8,427 3,941 -5,787 -7,374 -74,138 -
Tax -3,077 -2,879 -2,412 -4,183 -2,830 -3,083 -13 3713.68%
NP 6,704 2,669 6,015 -242 -8,617 -10,457 -74,151 -
-
NP to SH 6,734 2,661 6,018 -237 -8,605 -10,446 -74,134 -
-
Tax Rate 31.46% 51.89% 28.62% 106.14% - - - -
Total Cost 50,733 78,096 69,787 86,834 109,602 95,513 164,881 -54.39%
-
Net Worth 50,693 50,695 42,246 42,246 42,246 59,142 50,693 0.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 50,693 50,695 42,246 42,246 42,246 59,142 50,693 0.00%
NOSH 844,920 844,920 844,920 844,920 844,920 844,895 844,895 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.67% 3.30% 7.94% -0.28% -8.53% -12.29% -81.73% -
ROE 13.28% 5.25% 14.25% -0.56% -20.37% -17.66% -146.24% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.80 9.56 8.97 10.25 11.95 10.07 10.74 -26.24%
EPS 0.80 0.31 0.71 -0.03 -1.02 -1.24 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.07 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.80 9.56 8.97 10.25 11.95 10.07 10.74 -26.24%
EPS 0.80 0.31 0.71 -0.03 -1.02 -1.24 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.05 0.05 0.05 0.07 0.06 0.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.045 0.085 0.075 0.07 0.085 0.025 0.055 -
P/RPS 0.66 0.89 0.84 0.68 0.71 0.25 0.51 18.73%
P/EPS 5.65 26.99 10.53 -249.55 -8.35 -2.02 -0.63 -
EY 17.71 3.71 9.50 -0.40 -11.98 -49.45 -159.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.42 1.50 1.40 1.70 0.36 0.92 -12.72%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 28/02/19 30/11/18 -
Price 0.085 0.07 0.08 0.085 0.075 0.055 0.035 -
P/RPS 1.25 0.73 0.89 0.83 0.63 0.55 0.33 142.79%
P/EPS 10.66 22.23 11.23 -303.03 -7.36 -4.45 -0.40 -
EY 9.38 4.50 8.90 -0.33 -13.58 -22.48 -250.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.60 1.70 1.50 0.79 0.58 81.55%

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