[ZELAN] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -33.96%
YoY- 523.87%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 958,314 632,188 562,544 536,360 164 18 9,340 116.29%
PBT 203,538 133,380 102,024 149,938 20,492 38,266 87,036 15.20%
Tax -27,612 -23,192 -27,668 -31,826 -1,560 -9,336 -11,236 16.15%
NP 175,926 110,188 74,356 118,112 18,932 28,930 75,800 15.05%
-
NP to SH 174,616 108,448 74,398 118,112 18,932 28,930 75,800 14.91%
-
Tax Rate 13.57% 17.39% 27.12% 21.23% 7.61% 24.40% 12.91% -
Total Cost 782,388 522,000 488,188 418,248 -18,768 -28,912 -66,460 -
-
Net Worth 1,013,899 735,192 487,163 430,880 243,924 242,579 289,681 23.20%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 84,491 28,168 28,159 - - - - -
Div Payout % 48.39% 25.97% 37.85% - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,013,899 735,192 487,163 430,880 243,924 242,579 289,681 23.20%
NOSH 563,277 281,683 281,597 281,621 61,909 61,882 61,897 44.46%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 18.36% 17.43% 13.22% 22.02% 11,543.90% 160,722.22% 811.56% -
ROE 17.22% 14.75% 15.27% 27.41% 7.76% 11.93% 26.17% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 170.13 224.43 199.77 190.45 0.26 0.03 15.09 49.71%
EPS 31.00 38.50 26.42 41.94 30.58 46.74 122.46 -20.45%
DPS 15.00 10.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.61 1.73 1.53 3.94 3.92 4.68 -14.71%
Adjusted Per Share Value based on latest NOSH - 281,787
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 113.42 74.82 66.58 63.48 0.02 0.00 1.11 116.14%
EPS 20.67 12.84 8.81 13.98 2.24 3.42 8.97 14.92%
DPS 10.00 3.33 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.8701 0.5766 0.51 0.2887 0.2871 0.3429 23.20%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 5.65 1.91 1.38 1.61 1.91 1.28 1.41 -
P/RPS 3.32 0.85 0.69 0.85 721.02 4,400.54 9.34 -15.82%
P/EPS 18.23 4.96 5.22 3.84 6.25 2.74 1.15 58.46%
EY 5.49 20.16 19.14 26.05 16.01 36.52 86.85 -36.87%
DY 2.65 5.24 7.25 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.73 0.80 1.05 0.48 0.33 0.30 47.87%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 -
Price 6.25 2.00 1.57 1.40 1.92 1.05 1.15 -
P/RPS 3.67 0.89 0.79 0.74 724.80 3,609.82 7.62 -11.45%
P/EPS 20.16 5.19 5.94 3.34 6.28 2.25 0.94 66.64%
EY 4.96 19.25 16.83 29.96 15.93 44.52 106.49 -40.00%
DY 2.40 5.00 6.37 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 0.77 0.91 0.92 0.49 0.27 0.25 54.99%

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