[ZELAN] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -123.02%
YoY- 95.14%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 173,448 128,011 64,171 107,662 199,553 187,066 145,354 12.51%
PBT -65,042 -49,895 -58,402 25,471 56,902 26,211 -121,852 -34.22%
Tax -25,691 -25,709 -34,586 -35,876 -12,363 -12,699 14,982 -
NP -90,733 -75,604 -92,988 -10,405 44,539 13,512 -106,870 -10.34%
-
NP to SH -90,690 -75,560 -92,824 -10,276 44,645 13,614 -106,850 -10.36%
-
Tax Rate - - - 140.85% 21.73% 48.45% - -
Total Cost 264,181 203,615 157,159 118,067 155,014 173,554 252,224 3.13%
-
Net Worth 152,598 146,390 157,665 146,440 191,550 230,980 264,775 -30.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,598 146,390 157,665 146,440 191,550 230,980 264,775 -30.76%
NOSH 565,179 563,041 563,091 563,232 563,382 563,367 563,351 0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -52.31% -59.06% -144.91% -9.66% 22.32% 7.22% -73.52% -
ROE -59.43% -51.62% -58.87% -7.02% 23.31% 5.89% -40.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.69 22.74 11.40 19.12 35.42 33.20 25.80 12.27%
EPS -16.05 -13.42 -16.48 -1.82 7.92 2.42 -18.97 -10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.28 0.26 0.34 0.41 0.47 -30.91%
Adjusted Per Share Value based on latest NOSH - 563,232
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.53 15.15 7.59 12.74 23.62 22.14 17.20 12.53%
EPS -10.73 -8.94 -10.99 -1.22 5.28 1.61 -12.65 -10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1733 0.1866 0.1733 0.2267 0.2734 0.3134 -30.77%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.28 0.25 0.36 0.38 0.44 0.37 -
P/RPS 0.93 1.23 2.19 1.88 1.07 1.33 1.43 -24.95%
P/EPS -1.78 -2.09 -1.52 -19.73 4.80 18.21 -1.95 -5.90%
EY -56.30 -47.93 -65.94 -5.07 20.85 5.49 -51.26 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.08 0.89 1.38 1.12 1.07 0.79 21.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 28/05/12 27/02/12 -
Price 0.23 0.34 0.225 0.29 0.37 0.38 0.46 -
P/RPS 0.75 1.50 1.97 1.52 1.04 1.14 1.78 -43.82%
P/EPS -1.43 -2.53 -1.36 -15.90 4.67 15.72 -2.43 -29.79%
EY -69.77 -39.47 -73.27 -6.29 21.42 6.36 -41.23 42.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.31 0.80 1.12 1.09 0.93 0.98 -9.05%

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