[ZELAN] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -210.77%
YoY- -119.8%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Revenue 68,926 227,734 257,628 1,448,618 2,149,776 958,314 632,188 -30.16%
PBT 23,866 25,346 -63,242 -376 157,708 203,538 133,380 -24.32%
Tax -48,344 -1,990 -7,048 -11,324 -39,322 -27,612 -23,192 12.63%
NP -24,478 23,356 -70,290 -11,700 118,386 175,926 110,188 -
-
NP to SH -24,432 23,348 -68,464 -19,092 96,436 174,616 108,448 -
-
Tax Rate 202.56% 7.85% - - 24.93% 13.57% 17.39% -
Total Cost 93,404 204,378 327,918 1,460,318 2,031,390 782,388 522,000 -24.32%
-
Net Worth 146,366 152,269 416,639 649,579 721,016 1,013,899 735,192 -23.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Div - - - - 56,329 84,491 28,168 -
Div Payout % - - - - 58.41% 48.39% 25.97% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Net Worth 146,366 152,269 416,639 649,579 721,016 1,013,899 735,192 -23.00%
NOSH 562,949 563,961 563,026 564,852 563,650 563,277 281,683 11.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
NP Margin -35.51% 10.26% -27.28% -0.81% 5.51% 18.36% 17.43% -
ROE -16.69% 15.33% -16.43% -2.94% 13.38% 17.22% 14.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 12.24 40.38 45.76 256.46 381.64 170.13 224.43 -37.57%
EPS -4.34 4.14 -12.16 -3.38 17.12 31.00 38.50 -
DPS 0.00 0.00 0.00 0.00 10.00 15.00 10.00 -
NAPS 0.26 0.27 0.74 1.15 1.28 1.80 2.61 -31.17%
Adjusted Per Share Value based on latest NOSH - 563,211
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 8.16 26.95 30.49 171.45 254.44 113.42 74.82 -30.16%
EPS -2.89 2.76 -8.10 -2.26 11.41 20.67 12.84 -
DPS 0.00 0.00 0.00 0.00 6.67 10.00 3.33 -
NAPS 0.1732 0.1802 0.4931 0.7688 0.8534 1.20 0.8701 -23.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 -
Price 0.36 0.28 0.69 0.89 1.41 5.65 1.91 -
P/RPS 2.94 0.69 1.51 0.35 0.37 3.32 0.85 22.26%
P/EPS -8.29 6.76 -5.67 -26.33 8.24 18.23 4.96 -
EY -12.06 14.79 -17.62 -3.80 12.14 5.49 20.16 -
DY 0.00 0.00 0.00 0.00 7.09 2.65 5.24 -
P/NAPS 1.38 1.04 0.93 0.77 1.10 3.14 0.73 10.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 27/09/07 25/09/06 -
Price 0.29 0.35 0.67 0.82 1.35 6.25 2.00 -
P/RPS 2.37 0.87 1.46 0.32 0.35 3.67 0.89 17.19%
P/EPS -6.68 8.45 -5.51 -24.26 7.89 20.16 5.19 -
EY -14.97 11.83 -18.15 -4.12 12.68 4.96 19.25 -
DY 0.00 0.00 0.00 0.00 7.41 2.40 5.00 -
P/NAPS 1.12 1.30 0.91 0.71 1.05 3.47 0.77 6.25%

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