[ZELAN] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -17.12%
YoY- -32.19%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Revenue 109,746 90,252 235,768 406,182 366,150 68,926 227,734 -10.24%
PBT -18,990 9,524 -54,776 53,714 110,136 23,866 25,346 -
Tax -12 -6,190 -5,616 -2,542 -34,800 -48,344 -1,990 -53.08%
NP -19,002 3,334 -60,392 51,172 75,336 -24,478 23,356 -
-
NP to SH -19,002 3,356 -60,378 51,148 75,426 -24,432 23,348 -
-
Tax Rate - 64.99% - 4.73% 31.60% 202.56% 7.85% -
Total Cost 128,748 86,918 296,160 355,010 290,814 93,404 204,378 -6.61%
-
Net Worth 59,142 135,183 177,427 202,774 122,509 146,366 152,269 -13.06%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Net Worth 59,142 135,183 177,427 202,774 122,509 146,366 152,269 -13.06%
NOSH 844,895 844,895 844,895 844,895 844,895 562,949 563,961 6.16%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
NP Margin -17.31% 3.69% -25.62% 12.60% 20.58% -35.51% 10.26% -
ROE -32.13% 2.48% -34.03% 25.22% 61.57% -16.69% 15.33% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
RPS 12.99 10.68 27.91 48.07 53.80 12.24 40.38 -15.45%
EPS -2.24 0.40 -7.14 6.06 11.10 -4.34 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.16 0.21 0.24 0.18 0.26 0.27 -18.11%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
RPS 12.99 10.68 27.90 48.07 43.34 8.16 26.95 -10.24%
EPS -2.25 0.40 -7.15 6.05 8.93 -2.89 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.16 0.21 0.24 0.145 0.1732 0.1802 -13.06%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/09/12 30/09/11 -
Price 0.08 0.14 0.15 0.325 0.25 0.36 0.28 -
P/RPS 0.62 1.31 0.54 0.68 0.46 2.94 0.69 -1.57%
P/EPS -3.56 35.25 -2.10 5.37 2.26 -8.29 6.76 -
EY -28.11 2.84 -47.64 18.63 44.33 -12.06 14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.88 0.71 1.35 1.39 1.38 1.04 1.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Date 27/08/18 22/08/17 22/08/16 24/08/15 22/08/14 28/11/12 22/11/11 -
Price 0.07 0.125 0.205 0.235 0.385 0.29 0.35 -
P/RPS 0.54 1.17 0.73 0.49 0.72 2.37 0.87 -6.81%
P/EPS -3.11 31.47 -2.87 3.88 3.47 -6.68 8.45 -
EY -32.13 3.18 -34.86 25.76 28.78 -14.97 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.98 0.98 2.14 1.12 1.30 -3.81%

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