[ZELAN] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -6.18%
YoY- 113.11%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 355,890 215,286 87,792 99 99 17 26 57454.89%
PBT 97,791 78,104 33,068 11,154 12,014 9,968 20,901 180.00%
Tax -21,346 -13,345 -6,213 -1,282 -1,492 -729 -5,380 150.83%
NP 76,445 64,759 26,855 9,872 10,522 9,239 15,521 189.76%
-
NP to SH 76,445 64,759 26,855 9,872 10,522 9,239 15,521 189.76%
-
Tax Rate 21.83% 17.09% 18.79% 11.49% 12.42% 7.31% 25.74% -
Total Cost 279,445 150,527 60,937 -9,773 -10,423 -9,222 -15,495 -
-
Net Worth 431,135 405,457 164,800 127,099 185,804 185,700 185,611 75.48%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 4,882 4,882 4,882 4,949 4,949 4,949 4,949 -0.90%
Div Payout % 6.39% 7.54% 18.18% 50.14% 47.04% 53.57% 31.89% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 431,135 405,457 164,800 127,099 185,804 185,700 185,611 75.48%
NOSH 281,787 281,568 122,074 61,999 61,934 61,900 61,870 175.01%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 21.48% 30.08% 30.59% 9,971.72% 10,628.28% 54,347.06% 59,696.15% -
ROE 17.73% 15.97% 16.30% 7.77% 5.66% 4.98% 8.36% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 126.30 76.46 71.92 0.16 0.16 0.03 0.04 21528.58%
EPS 27.13 23.00 22.00 15.92 16.99 14.93 25.09 5.35%
DPS 1.73 1.73 4.00 8.00 8.00 8.00 8.00 -64.00%
NAPS 1.53 1.44 1.35 2.05 3.00 3.00 3.00 -36.19%
Adjusted Per Share Value based on latest NOSH - 61,999
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 42.12 25.48 10.39 0.01 0.01 0.00 0.00 -
EPS 9.05 7.66 3.18 1.17 1.25 1.09 1.84 189.49%
DPS 0.58 0.58 0.58 0.59 0.59 0.59 0.59 -1.13%
NAPS 0.5103 0.4799 0.195 0.1504 0.2199 0.2198 0.2197 75.47%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.61 1.50 1.40 1.33 1.91 0.89 0.96 -
P/RPS 1.27 1.96 1.95 832.93 1,194.90 3,240.65 2,284.45 -99.32%
P/EPS 5.93 6.52 6.36 8.35 11.24 5.96 3.83 33.87%
EY 16.85 15.33 15.71 11.97 8.89 16.77 26.13 -25.37%
DY 1.08 1.16 2.86 6.02 4.19 8.99 8.33 -74.41%
P/NAPS 1.05 1.04 1.04 0.65 0.64 0.30 0.32 120.97%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 15/09/04 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 -
Price 1.40 1.45 1.84 1.29 1.92 1.23 0.87 -
P/RPS 1.11 1.90 2.56 807.88 1,201.16 4,478.65 2,070.28 -99.34%
P/EPS 5.16 6.30 8.36 8.10 11.30 8.24 3.47 30.31%
EY 19.38 15.86 11.96 12.34 8.85 12.13 28.83 -23.28%
DY 1.24 1.20 2.17 6.20 4.17 6.50 9.20 -73.74%
P/NAPS 0.92 1.01 1.36 0.63 0.64 0.41 0.29 116.05%

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