[ZELAN] YoY Annual (Unaudited) Result on 31-Mar-2011 [#4]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
YoY- 6.36%
View:
Show?
Annual (Unaudited) Result
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 210,966 128,011 187,066 34,941 998,643 2,008,224 1,373,762 -24.21%
PBT 49,866 -49,895 26,211 -253,911 -270,127 -121,643 185,223 -17.65%
Tax -8,712 -25,709 -12,699 -3,643 -18,717 -8,174 -33,647 -18.12%
NP 41,154 -75,604 13,512 -257,554 -288,844 -129,817 151,576 -17.54%
-
NP to SH 41,175 -75,560 13,614 -257,428 -274,917 -137,227 142,930 -16.82%
-
Tax Rate 17.47% - 48.45% - - - 18.17% -
Total Cost 169,812 203,615 173,554 292,495 1,287,487 2,138,041 1,222,186 -25.33%
-
Net Worth 177,551 146,499 231,145 270,379 439,353 473,319 816,582 -20.21%
Dividend
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 281 78,842 -
Div Payout % - - - - - 0.00% 55.16% -
Equity
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 177,551 146,499 231,145 270,379 439,353 473,319 816,582 -20.21%
NOSH 844,895 563,460 563,769 563,291 563,274 563,475 563,028 6.19%
Ratio Analysis
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 19.51% -59.06% 7.22% -737.11% -28.92% -6.46% 11.03% -
ROE 23.19% -51.58% 5.89% -95.21% -62.57% -28.99% 17.50% -
Per Share
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 24.95 22.72 33.18 6.20 177.29 356.40 243.94 -28.64%
EPS 4.87 -13.41 2.42 -45.70 -48.81 -24.36 25.38 -21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 14.00 -
NAPS 0.21 0.26 0.41 0.48 0.78 0.84 1.45 -24.87%
Adjusted Per Share Value based on latest NOSH - 563,327
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 24.97 15.15 22.14 4.14 118.19 237.68 162.59 -24.21%
EPS 4.87 -8.94 1.61 -30.47 -32.54 -16.24 16.92 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 9.33 -
NAPS 0.2101 0.1734 0.2736 0.32 0.52 0.5602 0.9665 -20.21%
Price Multiplier on Financial Quarter End Date
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/12/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.265 0.28 0.44 0.52 0.56 0.56 2.55 -
P/RPS 0.78 1.23 1.33 8.38 0.32 0.16 1.05 -4.30%
P/EPS 4.56 -2.09 18.22 -1.14 -1.15 -2.30 10.05 -11.03%
EY 21.93 -47.89 5.49 -87.89 -87.16 -43.49 9.95 12.40%
DY 0.00 0.00 0.00 0.00 0.00 0.09 5.49 -
P/NAPS 1.26 1.08 1.07 1.08 0.72 0.67 1.76 -4.82%
Price Multiplier on Announcement Date
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/02/15 29/05/13 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 -
Price 0.34 0.34 0.38 0.44 0.52 1.00 2.67 -
P/RPS 1.00 1.50 1.15 7.09 0.29 0.28 1.09 -1.26%
P/EPS 5.85 -2.54 15.74 -0.96 -1.07 -4.11 10.52 -8.31%
EY 17.09 -39.44 6.35 -103.87 -93.86 -24.35 9.51 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.05 5.24 -
P/NAPS 1.62 1.31 0.93 0.92 0.67 1.19 1.84 -1.86%

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