[ZELAN] QoQ TTM Result on 31-Jan-2003 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 120.61%
YoY- 166.71%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 99 99 17 26 1,567 2,943 4,906 -92.53%
PBT 11,154 12,014 9,968 20,901 -70,369 -30,465 18,156 -27.66%
Tax -1,282 -1,492 -729 -5,380 -4,923 -16,235 -23,437 -85.51%
NP 9,872 10,522 9,239 15,521 -75,292 -46,700 -5,281 -
-
NP to SH 9,872 10,522 9,239 15,521 -75,292 -46,700 -5,281 -
-
Tax Rate 11.49% 12.42% 7.31% 25.74% - - 129.09% -
Total Cost -9,773 -10,423 -9,222 -15,495 76,859 49,643 10,187 -
-
Net Worth 127,099 185,804 185,700 185,611 184,909 242,431 185,717 -22.28%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 4,949 4,949 4,949 4,949 4,971 4,971 4,971 -0.29%
Div Payout % 50.14% 47.04% 53.57% 31.89% 0.00% 0.00% 0.00% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 127,099 185,804 185,700 185,611 184,909 242,431 185,717 -22.28%
NOSH 61,999 61,934 61,900 61,870 61,636 61,844 61,905 0.10%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 9,971.72% 10,628.28% 54,347.06% 59,696.15% -4,804.85% -1,586.82% -107.64% -
ROE 7.77% 5.66% 4.98% 8.36% -40.72% -19.26% -2.84% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 0.16 0.16 0.03 0.04 2.54 4.76 7.92 -92.52%
EPS 15.92 16.99 14.93 25.09 -122.16 -75.51 -8.53 -
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 2.05 3.00 3.00 3.00 3.00 3.92 3.00 -22.36%
Adjusted Per Share Value based on latest NOSH - 61,870
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 0.01 0.01 0.00 0.00 0.19 0.35 0.58 -93.27%
EPS 1.17 1.25 1.09 1.84 -8.91 -5.53 -0.63 -
DPS 0.59 0.59 0.59 0.59 0.59 0.59 0.59 0.00%
NAPS 0.1504 0.2199 0.2198 0.2197 0.2188 0.2869 0.2198 -22.29%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.33 1.91 0.89 0.96 1.10 1.28 1.75 -
P/RPS 832.93 1,194.90 3,240.65 2,284.45 43.27 26.90 22.08 1017.38%
P/EPS 8.35 11.24 5.96 3.83 -0.90 -1.70 -20.51 -
EY 11.97 8.89 16.77 26.13 -111.05 -58.99 -4.87 -
DY 6.02 4.19 8.99 8.33 7.27 6.25 4.57 20.10%
P/NAPS 0.65 0.64 0.30 0.32 0.37 0.33 0.58 7.86%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 27/09/02 27/06/02 -
Price 1.29 1.92 1.23 0.87 0.94 1.05 1.48 -
P/RPS 807.88 1,201.16 4,478.65 2,070.28 36.97 22.06 18.68 1123.67%
P/EPS 8.10 11.30 8.24 3.47 -0.77 -1.39 -17.35 -
EY 12.34 8.85 12.13 28.83 -129.95 -71.92 -5.76 -
DY 6.20 4.17 6.50 9.20 8.51 7.62 5.41 9.48%
P/NAPS 0.63 0.64 0.41 0.29 0.31 0.27 0.49 18.18%

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