[ZELAN] YoY Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -22.68%
YoY- 162.65%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 554,007 603,270 87,792 26 7,603 13,385 9,201 97.85%
PBT 103,007 131,266 33,068 20,900 -6,082 -81,543 222,450 -12.03%
Tax -21,189 -33,488 -6,213 -6,325 6,082 81,543 -73,608 -18.72%
NP 81,818 97,778 26,855 14,575 0 0 148,842 -9.48%
-
NP to SH 80,160 97,778 26,855 14,575 -23,266 -77,416 148,842 -9.79%
-
Tax Rate 20.57% 25.51% 18.79% 30.26% - - 33.09% -
Total Cost 472,189 505,492 60,937 -14,549 7,603 13,385 -139,641 -
-
Net Worth 679,775 470,303 164,792 239,512 224,056 25,871 338,764 12.29%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 42,485 22,529 4,882 4,951 4,951 4,951 - -
Div Payout % 53.00% 23.04% 18.18% 33.97% 0.00% 0.00% - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 679,775 470,303 164,792 239,512 224,056 25,871 338,764 12.29%
NOSH 283,239 281,618 122,068 61,889 61,894 61,893 41,262 37.81%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 14.77% 16.21% 30.59% 56,057.69% 0.00% 0.00% 1,617.67% -
ROE 11.79% 20.79% 16.30% 6.09% -10.38% -299.23% 43.94% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 195.60 214.22 71.92 0.04 12.28 21.63 22.30 43.56%
EPS 28.46 34.72 22.00 23.55 -37.59 -125.08 360.72 -34.48%
DPS 15.00 8.00 4.00 8.00 8.00 8.00 0.00 -
NAPS 2.40 1.67 1.35 3.87 3.62 0.418 8.21 -18.51%
Adjusted Per Share Value based on latest NOSH - 61,870
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 65.57 71.40 10.39 0.00 0.90 1.58 1.09 97.82%
EPS 9.49 11.57 3.18 1.73 -2.75 -9.16 17.62 -9.79%
DPS 5.03 2.67 0.58 0.59 0.59 0.59 0.00 -
NAPS 0.8045 0.5566 0.195 0.2835 0.2652 0.0306 0.4009 12.29%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.69 1.44 1.40 0.96 1.57 1.61 3.15 -
P/RPS 0.86 0.67 1.95 2,285.15 12.78 7.44 14.13 -37.25%
P/EPS 5.97 4.15 6.36 4.08 -4.18 -1.29 0.87 37.81%
EY 16.75 24.11 15.71 24.53 -23.94 -77.69 114.51 -27.39%
DY 8.88 5.56 2.86 8.33 5.10 4.97 0.00 -
P/NAPS 0.70 0.86 1.04 0.25 0.43 3.85 0.38 10.70%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 28/03/01 28/03/00 -
Price 2.00 1.49 1.84 0.87 1.60 1.36 4.50 -
P/RPS 1.02 0.70 2.56 2,070.92 13.03 6.29 20.18 -39.16%
P/EPS 7.07 4.29 8.36 3.69 -4.26 -1.09 1.25 33.44%
EY 14.15 23.30 11.96 27.07 -23.49 -91.97 80.16 -25.08%
DY 7.50 5.37 2.17 9.20 5.00 5.88 0.00 -
P/NAPS 0.83 0.89 1.36 0.22 0.44 3.25 0.55 7.09%

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