[ZELAN] YoY Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -1.57%
YoY- 45.77%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,448,618 2,149,776 958,314 632,188 562,544 536,360 164 335.80%
PBT -376 157,708 203,538 133,380 102,024 149,938 20,492 -
Tax -11,324 -39,322 -27,612 -23,192 -27,668 -31,826 -1,560 37.86%
NP -11,700 118,386 175,926 110,188 74,356 118,112 18,932 -
-
NP to SH -19,092 96,436 174,616 108,448 74,398 118,112 18,932 -
-
Tax Rate - 24.93% 13.57% 17.39% 27.12% 21.23% 7.61% -
Total Cost 1,460,318 2,031,390 782,388 522,000 488,188 418,248 -18,768 -
-
Net Worth 649,579 721,016 1,013,899 735,192 487,163 430,880 243,924 17.19%
Dividend
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - 56,329 84,491 28,168 28,159 - - -
Div Payout % - 58.41% 48.39% 25.97% 37.85% - - -
Equity
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 649,579 721,016 1,013,899 735,192 487,163 430,880 243,924 17.19%
NOSH 564,852 563,650 563,277 281,683 281,597 281,621 61,909 43.07%
Ratio Analysis
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin -0.81% 5.51% 18.36% 17.43% 13.22% 22.02% 11,543.90% -
ROE -2.94% 13.38% 17.22% 14.75% 15.27% 27.41% 7.76% -
Per Share
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 256.46 381.64 170.13 224.43 199.77 190.45 0.26 205.53%
EPS -3.38 17.12 31.00 38.50 26.42 41.94 30.58 -
DPS 0.00 10.00 15.00 10.00 10.00 0.00 0.00 -
NAPS 1.15 1.28 1.80 2.61 1.73 1.53 3.94 -18.08%
Adjusted Per Share Value based on latest NOSH - 281,721
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 171.45 254.44 113.42 74.82 66.58 63.48 0.02 333.69%
EPS -2.26 11.41 20.67 12.84 8.81 13.98 2.24 -
DPS 0.00 6.67 10.00 3.33 3.33 0.00 0.00 -
NAPS 0.7688 0.8534 1.20 0.8701 0.5766 0.51 0.2887 17.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 30/09/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.89 1.41 5.65 1.91 1.38 1.61 1.91 -
P/RPS 0.35 0.37 3.32 0.85 0.69 0.85 721.02 -70.95%
P/EPS -26.33 8.24 18.23 4.96 5.22 3.84 6.25 -
EY -3.80 12.14 5.49 20.16 19.14 26.05 16.01 -
DY 0.00 7.09 2.65 5.24 7.25 0.00 0.00 -
P/NAPS 0.77 1.10 3.14 0.73 0.80 1.05 0.48 7.95%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 25/11/09 10/11/08 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 -
Price 0.82 1.35 6.25 2.00 1.57 1.40 1.92 -
P/RPS 0.32 0.35 3.67 0.89 0.79 0.74 724.80 -71.39%
P/EPS -24.26 7.89 20.16 5.19 5.94 3.34 6.28 -
EY -4.12 12.68 4.96 19.25 16.83 29.96 15.93 -
DY 0.00 7.41 2.40 5.00 6.37 0.00 0.00 -
P/NAPS 0.71 1.05 3.47 0.77 0.91 0.92 0.49 6.19%

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