[ZELAN] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -157.64%
YoY- -143.93%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,657,645 1,782,974 2,008,224 2,012,793 1,752,824 1,492,367 1,151,794 27.44%
PBT -62,539 -21,111 16,503 -6,845 135,787 128,330 140,664 -
Tax -16,790 -16,054 -29,948 -28,753 -31,779 -32,689 -26,174 -25.60%
NP -79,329 -37,165 -13,445 -35,598 104,008 95,641 114,490 -
-
NP to SH -194,991 -159,210 -137,227 -49,562 85,991 81,914 106,022 -
-
Tax Rate - - 181.47% - 23.40% 25.47% 18.61% -
Total Cost 1,736,974 1,820,139 2,021,669 2,048,391 1,648,816 1,396,726 1,037,304 40.96%
-
Net Worth 647,693 615,571 467,684 422,397 721,472 765,677 816,390 -14.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 28,182 28,182 64,779 64,779 36,596 77,423 -
Div Payout % - 0.00% 0.00% 0.00% 75.33% 44.68% 73.03% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 647,693 615,571 467,684 422,397 721,472 765,677 816,390 -14.28%
NOSH 563,211 559,610 563,475 563,196 563,650 562,997 563,028 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -4.79% -2.08% -0.67% -1.77% 5.93% 6.41% 9.94% -
ROE -30.11% -25.86% -29.34% -11.73% 11.92% 10.70% 12.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 294.32 318.61 356.40 357.39 310.98 265.08 204.57 27.41%
EPS -34.62 -28.45 -24.35 -8.80 15.26 14.55 18.83 -
DPS 0.00 5.00 5.00 11.50 11.50 6.50 13.75 -
NAPS 1.15 1.10 0.83 0.75 1.28 1.36 1.45 -14.30%
Adjusted Per Share Value based on latest NOSH - 563,196
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 196.19 211.02 237.68 238.22 207.45 176.63 136.32 27.44%
EPS -23.08 -18.84 -16.24 -5.87 10.18 9.69 12.55 -
DPS 0.00 3.34 3.34 7.67 7.67 4.33 9.16 -
NAPS 0.7666 0.7286 0.5535 0.4999 0.8539 0.9062 0.9662 -14.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.89 0.90 0.56 0.88 1.41 2.07 2.55 -
P/RPS 0.30 0.28 0.16 0.25 0.45 0.78 1.25 -61.34%
P/EPS -2.57 -3.16 -2.30 -10.00 9.24 14.23 13.54 -
EY -38.90 -31.61 -43.49 -10.00 10.82 7.03 7.38 -
DY 0.00 5.56 8.93 13.07 8.16 3.14 5.39 -
P/NAPS 0.77 0.82 0.67 1.17 1.10 1.52 1.76 -42.34%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 18/08/09 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 -
Price 0.82 0.95 1.00 0.80 1.35 1.78 2.67 -
P/RPS 0.28 0.30 0.28 0.22 0.43 0.67 1.31 -64.21%
P/EPS -2.37 -3.34 -4.11 -9.09 8.85 12.23 14.18 -
EY -42.22 -29.95 -24.35 -11.00 11.30 8.17 7.05 -
DY 0.00 5.26 5.00 14.38 8.52 3.65 5.15 -
P/NAPS 0.71 0.86 1.20 1.07 1.05 1.31 1.84 -46.96%

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