[ZELAN] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 101.27%
YoY- -79.72%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
Revenue 250,207 101,160 51,212 392,452 1,490,048 2,391,048 887,872 -16.71%
PBT 40,167 92,436 -30,688 13,496 29,048 179,504 178,236 -19.36%
Tax -4,987 -500 -1,484 -10,504 4,184 -51,392 -29,892 -22.79%
NP 35,180 91,936 -32,172 2,992 33,232 128,112 148,344 -18.76%
-
NP to SH 35,219 91,944 -32,180 3,496 17,236 105,168 147,632 -18.69%
-
Tax Rate 12.42% 0.54% - 77.83% -14.40% 28.63% 16.77% -
Total Cost 215,027 9,224 83,384 389,460 1,456,816 2,262,936 739,528 -16.34%
-
Net Worth 97,661 191,550 258,790 448,653 615,571 765,677 751,957 -25.53%
Dividend
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
Net Worth 97,661 191,550 258,790 448,653 615,571 765,677 751,957 -25.53%
NOSH 844,895 563,382 562,587 582,666 559,610 562,997 281,632 17.19%
Ratio Analysis
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
NP Margin 14.06% 90.88% -62.82% 0.76% 2.23% 5.36% 16.71% -
ROE 36.06% 48.00% -12.43% 0.78% 2.80% 13.74% 19.63% -
Per Share
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
RPS 40.99 17.96 9.10 67.35 266.27 424.70 315.26 -25.52%
EPS 5.77 16.32 -5.72 0.60 3.04 18.68 52.44 -27.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.34 0.46 0.77 1.10 1.36 2.67 -33.40%
Adjusted Per Share Value based on latest NOSH - 582,666
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
RPS 29.61 11.97 6.06 46.45 176.35 282.99 105.08 -16.71%
EPS 4.17 10.88 -3.81 0.41 2.04 12.45 17.47 -18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.2267 0.3063 0.531 0.7286 0.9062 0.89 -25.53%
Price Multiplier on Financial Quarter End Date
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
Date 31/03/14 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 -
Price 0.22 0.38 0.40 0.53 0.90 2.07 5.90 -
P/RPS 1.76 2.12 4.39 0.79 0.34 0.49 1.87 -0.87%
P/EPS 12.60 2.33 -6.99 88.33 29.22 11.08 11.26 1.63%
EY 7.94 42.95 -14.30 1.13 3.42 9.02 8.88 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.12 0.87 0.69 0.82 1.52 2.21 -10.19%
Price Multiplier on Announcement Date
31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 CAGR
Date 21/05/14 15/08/12 18/08/11 17/08/10 18/08/09 25/08/08 28/06/07 -
Price 0.25 0.37 0.31 0.75 0.95 1.78 6.00 -
P/RPS 2.01 2.06 3.41 1.11 0.36 0.42 1.90 0.81%
P/EPS 14.32 2.27 -5.42 125.00 30.84 9.53 11.45 3.28%
EY 6.98 44.11 -18.45 0.80 3.24 10.49 8.74 -3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 0.67 0.97 0.86 1.31 2.25 -8.78%

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