[ZELAN] YoY Annual (Unaudited) Result on 31-Mar-2008 [#4]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
YoY- 76.92%
View:
Show?
Annual (Unaudited) Result
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 34,941 998,643 2,008,224 1,373,762 641,043 554,007 603,270 -37.00%
PBT -253,911 -270,127 -121,643 185,223 121,281 103,007 131,266 -
Tax -3,643 -18,717 -8,174 -33,647 -39,342 -21,189 -33,488 -30.22%
NP -257,554 -288,844 -129,817 151,576 81,939 81,818 97,778 -
-
NP to SH -257,428 -274,917 -137,227 142,930 80,786 80,160 97,778 -
-
Tax Rate - - - 18.17% 32.44% 20.57% 25.51% -
Total Cost 292,495 1,287,487 2,138,041 1,222,186 559,104 472,189 505,492 -8.49%
-
Net Worth 270,379 439,353 473,319 816,582 715,468 679,775 470,303 -8.58%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - 281 78,842 42,252 42,485 22,529 -
Div Payout % - - 0.00% 55.16% 52.30% 53.00% 23.04% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 270,379 439,353 473,319 816,582 715,468 679,775 470,303 -8.58%
NOSH 563,291 563,274 563,475 563,028 281,680 283,239 281,618 11.90%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin -737.11% -28.92% -6.46% 11.03% 12.78% 14.77% 16.21% -
ROE -95.21% -62.57% -28.99% 17.50% 11.29% 11.79% 20.79% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 6.20 177.29 356.40 243.94 227.58 195.60 214.22 -43.71%
EPS -45.70 -48.81 -24.36 25.38 28.68 28.46 34.72 -
DPS 0.00 0.00 0.05 14.00 15.00 15.00 8.00 -
NAPS 0.48 0.78 0.84 1.45 2.54 2.40 1.67 -18.31%
Adjusted Per Share Value based on latest NOSH - 563,028
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 4.14 118.19 237.68 162.59 75.87 65.57 71.40 -36.99%
EPS -30.47 -32.54 -16.24 16.92 9.56 9.49 11.57 -
DPS 0.00 0.00 0.03 9.33 5.00 5.03 2.67 -
NAPS 0.32 0.52 0.5602 0.9665 0.8468 0.8045 0.5566 -8.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 27/01/06 31/01/05 -
Price 0.52 0.56 0.56 2.55 4.00 1.69 1.44 -
P/RPS 8.38 0.32 0.16 1.05 1.76 0.86 0.67 50.65%
P/EPS -1.14 -1.15 -2.30 10.05 13.95 5.97 4.15 -
EY -87.89 -87.16 -43.49 9.95 7.17 16.75 24.11 -
DY 0.00 0.00 0.09 5.49 3.75 8.88 5.56 -
P/NAPS 1.08 0.72 0.67 1.76 1.57 0.70 0.86 3.76%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 CAGR
Date 27/05/11 27/05/10 28/05/09 29/05/08 27/03/07 28/03/06 30/03/05 -
Price 0.44 0.52 1.00 2.67 4.50 2.00 1.49 -
P/RPS 7.09 0.29 0.28 1.09 1.98 1.02 0.70 45.58%
P/EPS -0.96 -1.07 -4.11 10.52 15.69 7.07 4.29 -
EY -103.87 -93.86 -24.35 9.51 6.37 14.15 23.30 -
DY 0.00 0.00 0.05 5.24 3.33 7.50 5.37 -
P/NAPS 0.92 0.67 1.19 1.84 1.77 0.83 0.89 0.53%

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