[ZELAN] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 69.94%
YoY- 80.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 251,994 240,505 250,207 254,917 215,865 173,448 128,011 57.00%
PBT 72,146 50,651 40,167 -14,158 -60,144 -65,042 -49,895 -
Tax -12,695 -10,770 -4,987 -4,323 -1,610 -25,691 -25,709 -37.49%
NP 59,451 39,881 35,180 -18,481 -61,754 -90,733 -75,604 -
-
NP to SH 59,482 39,934 35,219 -18,546 -61,704 -90,690 -75,560 -
-
Tax Rate 17.60% 21.26% 12.42% - - - - -
Total Cost 192,543 200,624 215,027 273,398 277,619 264,181 203,615 -3.65%
-
Net Worth 160,530 122,509 97,632 95,754 152,574 152,598 146,390 6.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 160,530 122,509 97,632 95,754 152,574 152,598 146,390 6.33%
NOSH 844,895 844,895 844,895 844,895 565,090 565,179 563,041 31.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.59% 16.58% 14.06% -7.25% -28.61% -52.31% -59.06% -
ROE 37.05% 32.60% 36.07% -19.37% -40.44% -59.43% -51.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.83 35.34 41.00 45.26 38.20 30.69 22.74 19.81%
EPS 7.04 5.87 5.77 -3.29 -10.92 -16.05 -13.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.17 0.27 0.27 0.26 -18.85%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.82 28.46 29.61 30.17 25.55 20.53 15.15 56.99%
EPS 7.04 4.73 4.17 -2.19 -7.30 -10.73 -8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.145 0.1156 0.1133 0.1806 0.1806 0.1733 6.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.39 0.25 0.22 0.20 0.25 0.285 0.28 -
P/RPS 1.31 0.71 0.54 0.44 0.65 0.93 1.23 4.28%
P/EPS 5.54 4.26 3.81 -6.07 -2.29 -1.78 -2.09 -
EY 18.05 23.47 26.23 -16.46 -43.68 -56.30 -47.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.39 1.38 1.18 0.93 1.06 1.08 53.24%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 -
Price 0.32 0.385 0.25 0.225 0.31 0.23 0.34 -
P/RPS 1.07 1.09 0.61 0.50 0.81 0.75 1.50 -20.14%
P/EPS 4.55 6.56 4.33 -6.83 -2.84 -1.43 -2.53 -
EY 22.00 15.24 23.09 -14.63 -35.22 -69.77 -39.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.14 1.56 1.32 1.15 0.85 1.31 18.02%

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