[ZELAN] YoY Annualized Quarter Result on 30-Jun-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013
Profit Trend
QoQ- 141.59%
YoY- -65.82%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Revenue 282,908 1,043,739 1,011,525 0 664,564 -12.02%
PBT 31,488 192,435 167,397 0 140,677 -20.10%
Tax -68 -32,293 -28,746 0 -53,098 -63.16%
NP 31,420 160,141 138,651 0 87,579 -14.24%
-
NP to SH 31,424 157,735 135,369 0 86,304 -14.05%
-
Tax Rate 0.22% 16.78% 17.17% - 37.74% -
Total Cost 251,488 883,597 872,874 0 576,985 -11.70%
-
Net Worth 152,598 996,935 991,223 0 563,250 -17.78%
Dividend
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Div - 63,364 50,687 - 10,560 -
Div Payout % - 40.17% 37.44% - 12.24% -
Equity
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Net Worth 152,598 996,935 991,223 0 563,250 -17.78%
NOSH 565,179 563,240 563,195 281,625 281,625 11.01%
Ratio Analysis
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
NP Margin 11.11% 15.34% 13.71% 0.00% 13.18% -
ROE 20.59% 15.82% 13.66% 0.00% 15.32% -
Per Share
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 50.06 185.31 179.60 0.00 235.97 -20.74%
EPS 5.56 28.01 24.04 0.00 15.32 -14.10%
DPS 0.00 11.25 9.00 0.00 3.75 -
NAPS 0.27 1.77 1.76 0.00 2.00 -25.93%
Adjusted Per Share Value based on latest NOSH - 565,179
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 33.48 123.53 119.72 0.00 78.65 -12.02%
EPS 3.72 18.67 16.02 0.00 10.21 -14.05%
DPS 0.00 7.50 6.00 0.00 1.25 -
NAPS 0.1806 1.1799 1.1732 0.00 0.6666 -17.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 28/06/13 31/10/07 31/12/07 29/12/06 31/10/06 -
Price 0.285 6.00 5.45 2.78 2.15 -
P/RPS 0.38 3.24 3.03 0.00 0.91 -12.27%
P/EPS 3.42 21.42 22.67 0.00 7.02 -10.22%
EY 29.26 4.67 4.41 0.00 14.25 11.39%
DY 0.00 1.87 1.65 0.00 1.74 -
P/NAPS 1.06 3.39 3.10 0.00 1.08 -0.27%
Price Multiplier on Announcement Date
30/06/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 28/08/13 17/12/07 26/02/08 - 19/12/06 -
Price 0.23 5.60 3.48 0.00 2.70 -
P/RPS 0.31 3.02 1.94 0.00 1.14 -17.73%
P/EPS 2.76 20.00 14.48 0.00 8.81 -15.97%
EY 36.26 5.00 6.91 0.00 11.35 19.02%
DY 0.00 2.01 2.59 0.00 1.39 -
P/NAPS 0.85 3.16 1.98 0.00 1.35 -6.70%

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