[ZELAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -42.15%
YoY- -666.21%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 44,066 44,868 112,818 109,746 90,252 235,768 406,182 -30.91%
PBT 10,714 11,760 3,640 -18,990 9,524 -54,776 53,714 -23.54%
Tax -2,180 -1,438 -2,212 -12 -6,190 -5,616 -2,542 -2.52%
NP 8,534 10,322 1,428 -19,002 3,334 -60,392 51,172 -25.78%
-
NP to SH 8,534 10,312 1,416 -19,002 3,356 -60,378 51,148 -25.78%
-
Tax Rate 20.35% 12.23% 60.77% - 64.99% - 4.73% -
Total Cost 35,532 34,546 111,390 128,748 86,918 296,160 355,010 -31.83%
-
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.37% 23.01% 1.27% -17.31% 3.69% -25.62% 12.60% -
ROE 8.42% 24.41% 3.35% -32.13% 2.48% -34.03% 25.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.22 5.31 13.35 12.99 10.68 27.91 48.07 -30.90%
EPS 1.02 1.22 0.16 -2.24 0.40 -7.14 6.06 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.22 5.31 13.35 12.99 10.68 27.90 48.07 -30.90%
EPS 1.01 1.22 0.16 -2.25 0.40 -7.15 6.05 -25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.115 0.06 0.07 0.08 0.14 0.15 0.325 -
P/RPS 2.20 1.13 0.52 0.62 1.31 0.54 0.68 21.59%
P/EPS 11.39 4.92 41.77 -3.56 35.25 -2.10 5.37 13.33%
EY 8.78 20.34 2.39 -28.11 2.84 -47.64 18.63 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.20 1.40 1.14 0.88 0.71 1.35 -5.51%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 28/08/20 22/08/19 27/08/18 22/08/17 22/08/16 24/08/15 -
Price 0.135 0.12 0.085 0.07 0.125 0.205 0.235 -
P/RPS 2.59 2.26 0.64 0.54 1.17 0.73 0.49 31.94%
P/EPS 13.37 9.83 50.72 -3.11 31.47 -2.87 3.88 22.87%
EY 7.48 10.17 1.97 -32.13 3.18 -34.86 25.76 -18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.40 1.70 1.00 0.78 0.98 0.98 2.39%

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