[ZELAN] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 112.74%
YoY- 105.29%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 64,171 107,662 199,553 187,066 145,354 19,994 -50,369 -
PBT -58,402 25,471 56,902 26,211 -121,852 -209,617 -264,957 -63.34%
Tax -34,586 -35,876 -12,363 -12,699 14,982 -1,114 -1,388 744.84%
NP -92,988 -10,405 44,539 13,512 -106,870 -210,731 -266,345 -50.25%
-
NP to SH -92,824 -10,276 44,645 13,614 -106,850 -211,522 -266,347 -50.31%
-
Tax Rate - 140.85% 21.73% 48.45% - - - -
Total Cost 157,159 118,067 155,014 173,554 252,224 230,725 215,976 -19.02%
-
Net Worth 157,665 146,440 191,550 230,980 264,775 152,118 258,790 -28.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 157,665 146,440 191,550 230,980 264,775 152,118 258,790 -28.02%
NOSH 563,091 563,232 563,382 563,367 563,351 563,400 562,587 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -144.91% -9.66% 22.32% 7.22% -73.52% -1,053.97% 0.00% -
ROE -58.87% -7.02% 23.31% 5.89% -40.36% -139.05% -102.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 11.40 19.12 35.42 33.20 25.80 3.55 0.00 -
EPS -16.48 -1.82 7.92 2.42 -18.97 -37.54 -47.34 -50.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.34 0.41 0.47 0.27 0.46 -28.06%
Adjusted Per Share Value based on latest NOSH - 563,367
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.59 12.74 23.62 22.14 17.20 2.37 0.00 -
EPS -10.99 -1.22 5.28 1.61 -12.65 -25.03 -31.52 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1866 0.1733 0.2267 0.2734 0.3134 0.18 0.3063 -28.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.25 0.36 0.38 0.44 0.37 0.28 0.40 -
P/RPS 2.19 1.88 1.07 1.33 1.43 7.89 0.00 -
P/EPS -1.52 -19.73 4.80 18.21 -1.95 -0.75 -0.84 48.22%
EY -65.94 -5.07 20.85 5.49 -51.26 -134.09 -118.36 -32.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.38 1.12 1.07 0.79 1.04 0.87 1.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 15/08/12 28/05/12 27/02/12 22/11/11 18/08/11 -
Price 0.225 0.29 0.37 0.38 0.46 0.35 0.31 -
P/RPS 1.97 1.52 1.04 1.14 1.78 9.86 0.00 -
P/EPS -1.36 -15.90 4.67 15.72 -2.43 -0.93 -0.65 63.22%
EY -73.27 -6.29 21.42 6.36 -41.23 -107.27 -152.72 -38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.09 0.93 0.98 1.30 0.67 12.48%

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