[ZELAN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 18.6%
YoY- -655.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 254,917 215,865 173,448 128,011 64,171 107,662 199,553 17.67%
PBT -14,158 -60,144 -65,042 -49,895 -58,402 25,471 56,902 -
Tax -4,323 -1,610 -25,691 -25,709 -34,586 -35,876 -12,363 -50.27%
NP -18,481 -61,754 -90,733 -75,604 -92,988 -10,405 44,539 -
-
NP to SH -18,546 -61,704 -90,690 -75,560 -92,824 -10,276 44,645 -
-
Tax Rate - - - - - 140.85% 21.73% -
Total Cost 273,398 277,619 264,181 203,615 157,159 118,067 155,014 45.82%
-
Net Worth 95,754 152,574 152,598 146,390 157,665 146,440 191,550 -36.93%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,754 152,574 152,598 146,390 157,665 146,440 191,550 -36.93%
NOSH 844,895 565,090 565,179 563,041 563,091 563,232 563,382 30.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.25% -28.61% -52.31% -59.06% -144.91% -9.66% 22.32% -
ROE -19.37% -40.44% -59.43% -51.62% -58.87% -7.02% 23.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.26 38.20 30.69 22.74 11.40 19.12 35.42 17.70%
EPS -3.29 -10.92 -16.05 -13.42 -16.48 -1.82 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.27 0.27 0.26 0.28 0.26 0.34 -36.92%
Adjusted Per Share Value based on latest NOSH - 563,041
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.17 25.55 20.53 15.15 7.59 12.74 23.62 17.67%
EPS -2.19 -7.30 -10.73 -8.94 -10.99 -1.22 5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1133 0.1806 0.1806 0.1733 0.1866 0.1733 0.2267 -36.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.25 0.285 0.28 0.25 0.36 0.38 -
P/RPS 0.44 0.65 0.93 1.23 2.19 1.88 1.07 -44.61%
P/EPS -6.07 -2.29 -1.78 -2.09 -1.52 -19.73 4.80 -
EY -16.46 -43.68 -56.30 -47.93 -65.94 -5.07 20.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.93 1.06 1.08 0.89 1.38 1.12 3.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.225 0.31 0.23 0.34 0.225 0.29 0.37 -
P/RPS 0.50 0.81 0.75 1.50 1.97 1.52 1.04 -38.54%
P/EPS -6.83 -2.84 -1.43 -2.53 -1.36 -15.90 4.67 -
EY -14.63 -35.22 -69.77 -39.47 -73.27 -6.29 21.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.85 1.31 0.80 1.12 1.09 13.57%

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