[ZELAN] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 172.55%
YoY- 134.1%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 406,182 366,150 68,926 227,734 257,628 1,448,618 2,149,776 -21.87%
PBT 53,714 110,136 23,866 25,346 -63,242 -376 157,708 -14.74%
Tax -2,542 -34,800 -48,344 -1,990 -7,048 -11,324 -39,322 -33.34%
NP 51,172 75,336 -24,478 23,356 -70,290 -11,700 118,386 -11.68%
-
NP to SH 51,148 75,426 -24,432 23,348 -68,464 -19,092 96,436 -8.96%
-
Tax Rate 4.73% 31.60% 202.56% 7.85% - - 24.93% -
Total Cost 355,010 290,814 93,404 204,378 327,918 1,460,318 2,031,390 -22.77%
-
Net Worth 202,774 122,509 146,366 152,269 416,639 649,579 721,016 -17.13%
Dividend
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 56,329 -
Div Payout % - - - - - - 58.41% -
Equity
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 202,774 122,509 146,366 152,269 416,639 649,579 721,016 -17.13%
NOSH 844,895 844,895 562,949 563,961 563,026 564,852 563,650 6.17%
Ratio Analysis
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.60% 20.58% -35.51% 10.26% -27.28% -0.81% 5.51% -
ROE 25.22% 61.57% -16.69% 15.33% -16.43% -2.94% 13.38% -
Per Share
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.07 53.80 12.24 40.38 45.76 256.46 381.64 -26.42%
EPS 6.06 11.10 -4.34 4.14 -12.16 -3.38 17.12 -14.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.24 0.18 0.26 0.27 0.74 1.15 1.28 -21.96%
Adjusted Per Share Value based on latest NOSH - 563,400
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 48.07 43.34 8.16 26.95 30.49 171.45 254.44 -21.87%
EPS 6.05 8.93 -2.89 2.76 -8.10 -2.26 11.41 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.24 0.145 0.1732 0.1802 0.4931 0.7688 0.8534 -17.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/06/15 30/06/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.325 0.25 0.36 0.28 0.69 0.89 1.41 -
P/RPS 0.68 0.46 2.94 0.69 1.51 0.35 0.37 9.43%
P/EPS 5.37 2.26 -8.29 6.76 -5.67 -26.33 8.24 -6.14%
EY 18.63 44.33 -12.06 14.79 -17.62 -3.80 12.14 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.09 -
P/NAPS 1.35 1.39 1.38 1.04 0.93 0.77 1.10 3.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/08/15 22/08/14 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 -
Price 0.235 0.385 0.29 0.35 0.67 0.82 1.35 -
P/RPS 0.49 0.72 2.37 0.87 1.46 0.32 0.35 5.11%
P/EPS 3.88 3.47 -6.68 8.45 -5.51 -24.26 7.89 -9.98%
EY 25.76 28.78 -14.97 11.83 -18.15 -4.12 12.68 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
P/NAPS 0.98 2.14 1.12 1.30 0.91 0.71 1.05 -1.01%

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