[ZELAN] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -22.47%
YoY- -326.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 724,244 998,643 1,479,987 1,657,645 1,782,974 2,008,224 2,012,793 -49.50%
PBT -274,015 -270,127 15,928 -62,539 -21,111 16,503 -6,845 1078.15%
Tax -21,559 -17,887 -28,854 -16,790 -16,054 -29,948 -28,753 -17.51%
NP -295,574 -288,014 -12,926 -79,329 -37,165 -13,445 -35,598 311.63%
-
NP to SH -278,352 -274,917 -127,467 -194,991 -159,210 -137,227 -49,562 216.95%
-
Tax Rate - - 181.15% - - 181.47% - -
Total Cost 1,019,818 1,286,657 1,492,913 1,736,974 1,820,139 2,021,669 2,048,391 -37.26%
-
Net Worth 0 355,595 585,756 647,693 615,571 467,684 422,397 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - 28,182 28,182 64,779 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 355,595 585,756 647,693 615,571 467,684 422,397 -
NOSH 582,666 428,428 563,227 563,211 559,610 563,475 563,196 2.29%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -40.81% -28.84% -0.87% -4.79% -2.08% -0.67% -1.77% -
ROE 0.00% -77.31% -21.76% -30.11% -25.86% -29.34% -11.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.30 233.09 262.77 294.32 318.61 356.40 357.39 -50.63%
EPS -47.77 -64.17 -22.63 -34.62 -28.45 -24.35 -8.80 209.83%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 11.50 -
NAPS 0.00 0.83 1.04 1.15 1.10 0.83 0.75 -
Adjusted Per Share Value based on latest NOSH - 563,211
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 85.72 118.19 175.16 196.19 211.02 237.68 238.22 -49.50%
EPS -32.94 -32.54 -15.09 -23.08 -18.84 -16.24 -5.87 216.78%
DPS 0.00 0.00 0.00 0.00 3.34 3.34 7.67 -
NAPS 0.00 0.4209 0.6933 0.7666 0.7286 0.5535 0.4999 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.56 0.68 0.89 0.90 0.56 0.88 -
P/RPS 0.43 0.24 0.26 0.30 0.28 0.16 0.25 43.69%
P/EPS -1.11 -0.87 -3.00 -2.57 -3.16 -2.30 -10.00 -76.99%
EY -90.14 -114.59 -33.28 -38.90 -31.61 -43.49 -10.00 334.87%
DY 0.00 0.00 0.00 0.00 5.56 8.93 13.07 -
P/NAPS 0.00 0.67 0.65 0.77 0.82 0.67 1.17 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 27/05/10 25/02/10 25/11/09 18/08/09 28/05/09 26/02/09 -
Price 0.75 0.52 0.63 0.82 0.95 1.00 0.80 -
P/RPS 0.60 0.22 0.24 0.28 0.30 0.28 0.22 95.56%
P/EPS -1.57 -0.81 -2.78 -2.37 -3.34 -4.11 -9.09 -69.08%
EY -63.70 -123.40 -35.92 -42.22 -29.95 -24.35 -11.00 223.51%
DY 0.00 0.00 0.00 0.00 5.26 5.00 14.38 -
P/NAPS 0.00 0.63 0.61 0.71 0.86 1.20 1.07 -

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