[ZELAN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 85.91%
YoY- 84.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 75,802 86,592 100,985 85,056 90,730 80,817 57,952 19.58%
PBT 8,427 3,941 -5,787 -7,374 -74,138 -79,095 -74,685 -
Tax -2,412 -4,183 -2,830 -3,083 -13 371 -3,339 -19.47%
NP 6,015 -242 -8,617 -10,457 -74,151 -78,724 -78,024 -
-
NP to SH 6,018 -237 -8,605 -10,446 -74,134 -78,698 -77,988 -
-
Tax Rate 28.62% 106.14% - - - - - -
Total Cost 69,787 86,834 109,602 95,513 164,881 159,541 135,976 -35.87%
-
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 42,246 42,246 42,246 59,142 50,693 59,142 76,040 -32.39%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.94% -0.28% -8.53% -12.29% -81.73% -97.41% -134.64% -
ROE 14.25% -0.56% -20.37% -17.66% -146.24% -133.06% -102.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.97 10.25 11.95 10.07 10.74 9.57 6.86 19.55%
EPS 0.71 -0.03 -1.02 -1.24 -8.77 -9.31 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.97 10.25 11.95 10.07 10.74 9.57 6.86 19.55%
EPS 0.71 -0.03 -1.02 -1.24 -8.77 -9.31 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.06 0.07 0.09 -32.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.075 0.07 0.085 0.025 0.055 0.08 0.10 -
P/RPS 0.84 0.68 0.71 0.25 0.51 0.84 1.46 -30.80%
P/EPS 10.53 -249.55 -8.35 -2.02 -0.63 -0.86 -1.08 -
EY 9.50 -0.40 -11.98 -49.45 -159.53 -116.43 -92.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.40 1.70 0.36 0.92 1.14 1.11 22.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 03/06/19 28/02/19 30/11/18 27/08/18 25/05/18 -
Price 0.08 0.085 0.075 0.055 0.035 0.07 0.085 -
P/RPS 0.89 0.83 0.63 0.55 0.33 0.73 1.24 -19.81%
P/EPS 11.23 -303.03 -7.36 -4.45 -0.40 -0.75 -0.92 -
EY 8.90 -0.33 -13.58 -22.48 -250.70 -133.06 -108.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.70 1.50 0.79 0.58 1.00 0.94 42.51%

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