[ZELAN] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -33.77%
YoY- 25.62%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 71,070 222,373 409,098 210,966 128,011 187,066 34,941 11.07%
PBT -64,838 -67,654 18,820 49,866 -49,895 26,211 -253,911 -18.28%
Tax -2,718 -578 11,699 -8,712 -25,709 -12,699 -3,643 -4.24%
NP -67,556 -68,232 30,519 41,154 -75,604 13,512 -257,554 -17.96%
-
NP to SH -67,519 -68,251 30,487 41,175 -75,560 13,614 -257,428 -17.96%
-
Tax Rate - - -62.16% 17.47% - 48.45% - -
Total Cost 138,626 290,605 378,579 169,812 203,615 173,554 292,495 -10.45%
-
Net Worth 76,040 135,150 202,774 177,551 146,499 231,145 270,379 -17.11%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 76,040 135,150 202,774 177,551 146,499 231,145 270,379 -17.11%
NOSH 844,895 844,895 844,895 844,895 563,460 563,769 563,291 6.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -95.06% -30.68% 7.46% 19.51% -59.06% 7.22% -737.11% -
ROE -88.79% -50.50% 15.03% 23.19% -51.58% 5.89% -95.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.41 26.33 48.42 24.95 22.72 33.18 6.20 4.61%
EPS -7.99 -8.08 3.61 4.87 -13.41 2.42 -45.70 -22.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.16 0.24 0.21 0.26 0.41 0.48 -21.93%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.41 26.32 48.42 24.97 15.15 22.14 4.14 11.05%
EPS -7.99 -8.08 3.61 4.87 -8.94 1.61 -30.47 -17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.16 0.24 0.2101 0.1734 0.2736 0.32 -17.11%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 29/03/13 30/03/12 31/03/11 -
Price 0.105 0.12 0.245 0.265 0.28 0.44 0.52 -
P/RPS 1.25 0.45 0.51 0.78 1.23 1.33 8.38 -24.53%
P/EPS -1.31 -1.50 6.79 4.56 -2.09 18.22 -1.14 2.07%
EY -76.11 -66.71 14.73 21.93 -47.89 5.49 -87.89 -2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.75 1.02 1.26 1.08 1.07 1.08 1.19%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/02/18 20/02/17 19/02/16 23/02/15 29/05/13 28/05/12 27/05/11 -
Price 0.125 0.15 0.245 0.34 0.34 0.38 0.44 -
P/RPS 1.49 0.57 0.51 1.00 1.50 1.15 7.09 -20.60%
P/EPS -1.56 -1.87 6.79 5.85 -2.54 15.74 -0.96 7.44%
EY -63.93 -53.37 14.73 17.09 -39.44 6.35 -103.87 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.94 1.02 1.62 1.31 0.93 0.92 6.29%

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