[ZELAN] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 49.49%
YoY- 61.91%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 107,662 199,553 187,066 145,354 19,994 -50,369 34,941 111.31%
PBT 25,471 56,902 26,211 -121,852 -209,617 -264,957 -253,911 -
Tax -35,876 -12,363 -12,699 14,982 -1,114 -1,388 -3,643 357.53%
NP -10,405 44,539 13,512 -106,870 -210,731 -266,345 -257,554 -88.15%
-
NP to SH -10,276 44,645 13,614 -106,850 -211,522 -266,347 -257,428 -88.25%
-
Tax Rate 140.85% 21.73% 48.45% - - - - -
Total Cost 118,067 155,014 173,554 252,224 230,725 215,976 292,495 -45.29%
-
Net Worth 146,440 191,550 230,980 264,775 152,118 258,790 270,397 -33.48%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 146,440 191,550 230,980 264,775 152,118 258,790 270,397 -33.48%
NOSH 563,232 563,382 563,367 563,351 563,400 562,587 563,327 -0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.66% 22.32% 7.22% -73.52% -1,053.97% 0.00% -737.11% -
ROE -7.02% 23.31% 5.89% -40.36% -139.05% -102.92% -95.20% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.12 35.42 33.20 25.80 3.55 0.00 6.20 111.43%
EPS -1.82 7.92 2.42 -18.97 -37.54 -47.34 -45.70 -88.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.34 0.41 0.47 0.27 0.46 0.48 -33.47%
Adjusted Per Share Value based on latest NOSH - 563,351
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.74 23.62 22.14 17.20 2.37 0.00 4.14 111.13%
EPS -1.22 5.28 1.61 -12.65 -25.03 -31.52 -30.47 -88.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.2267 0.2734 0.3134 0.18 0.3063 0.32 -33.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.36 0.38 0.44 0.37 0.28 0.40 0.52 -
P/RPS 1.88 1.07 1.33 1.43 7.89 0.00 8.38 -62.97%
P/EPS -19.73 4.80 18.21 -1.95 -0.75 -0.84 -1.14 565.61%
EY -5.07 20.85 5.49 -51.26 -134.09 -118.36 -87.88 -84.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.12 1.07 0.79 1.04 0.87 1.08 17.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 15/08/12 28/05/12 27/02/12 22/11/11 18/08/11 27/05/11 -
Price 0.29 0.37 0.38 0.46 0.35 0.31 0.44 -
P/RPS 1.52 1.04 1.14 1.78 9.86 0.00 7.09 -64.07%
P/EPS -15.90 4.67 15.72 -2.43 -0.93 -0.65 -0.96 546.44%
EY -6.29 21.42 6.36 -41.23 -107.27 -152.72 -103.86 -84.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 0.93 0.98 1.30 0.67 0.92 13.97%

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