[ZELAN] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -115.68%
YoY- -100.34%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 134,521 403,148 724,244 998,643 1,479,987 1,657,645 1,782,974 -82.06%
PBT -272,868 -301,560 -274,015 -270,127 15,928 -62,539 -21,111 448.19%
Tax -19,676 -14,908 -21,559 -17,887 -28,854 -16,790 -16,054 14.48%
NP -292,544 -316,468 -295,574 -288,014 -12,926 -79,329 -37,165 294.22%
-
NP to SH -280,520 -299,603 -278,352 -274,917 -127,467 -194,991 -159,210 45.72%
-
Tax Rate - - - - 181.15% - - -
Total Cost 427,065 719,616 1,019,818 1,286,657 1,492,913 1,736,974 1,820,139 -61.85%
-
Net Worth 433,794 416,989 0 355,595 585,756 647,693 615,571 -20.75%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - 28,182 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 433,794 416,989 0 355,595 585,756 647,693 615,571 -20.75%
NOSH 563,369 563,499 582,666 428,428 563,227 563,211 559,610 0.44%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -217.47% -78.50% -40.81% -28.84% -0.87% -4.79% -2.08% -
ROE -64.67% -71.85% 0.00% -77.31% -21.76% -30.11% -25.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.88 71.54 124.30 233.09 262.77 294.32 318.61 -82.13%
EPS -49.79 -53.17 -47.77 -64.17 -22.63 -34.62 -28.45 45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.77 0.74 0.00 0.83 1.04 1.15 1.10 -21.11%
Adjusted Per Share Value based on latest NOSH - 428,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.92 47.71 85.72 118.19 175.16 196.19 211.02 -82.06%
EPS -33.20 -35.46 -32.94 -32.54 -15.09 -23.08 -18.84 45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
NAPS 0.5134 0.4935 0.00 0.4209 0.6933 0.7666 0.7286 -20.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.69 0.53 0.56 0.68 0.89 0.90 -
P/RPS 2.51 0.96 0.43 0.24 0.26 0.30 0.28 329.80%
P/EPS -1.20 -1.30 -1.11 -0.87 -3.00 -2.57 -3.16 -47.46%
EY -82.99 -77.06 -90.14 -114.59 -33.28 -38.90 -31.61 89.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.78 0.93 0.00 0.67 0.65 0.77 0.82 -3.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 19/11/10 17/08/10 27/05/10 25/02/10 25/11/09 18/08/09 -
Price 0.58 0.67 0.75 0.52 0.63 0.82 0.95 -
P/RPS 2.43 0.94 0.60 0.22 0.24 0.28 0.30 301.79%
P/EPS -1.16 -1.26 -1.57 -0.81 -2.78 -2.37 -3.34 -50.49%
EY -85.85 -79.36 -63.70 -123.40 -35.92 -42.22 -29.95 101.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.75 0.91 0.00 0.63 0.61 0.71 0.86 -8.69%

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