[ZELAN] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -29.16%
YoY- -196.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
Revenue 187,066 34,941 998,643 2,008,224 1,373,762 641,043 554,007 -16.14%
PBT 26,211 -253,911 -270,127 -121,643 185,223 121,281 103,007 -19.90%
Tax -12,699 -3,643 -18,717 -8,174 -33,647 -39,342 -21,189 -7.96%
NP 13,512 -257,554 -288,844 -129,817 151,576 81,939 81,818 -25.32%
-
NP to SH 13,614 -257,428 -274,917 -137,227 142,930 80,786 80,160 -24.98%
-
Tax Rate 48.45% - - - 18.17% 32.44% 20.57% -
Total Cost 173,554 292,495 1,287,487 2,138,041 1,222,186 559,104 472,189 -14.98%
-
Net Worth 231,145 270,379 439,353 473,319 816,582 715,468 679,775 -16.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
Div - - - 281 78,842 42,252 42,485 -
Div Payout % - - - 0.00% 55.16% 52.30% 53.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
Net Worth 231,145 270,379 439,353 473,319 816,582 715,468 679,775 -16.04%
NOSH 563,769 563,291 563,274 563,475 563,028 281,680 283,239 11.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
NP Margin 7.22% -737.11% -28.92% -6.46% 11.03% 12.78% 14.77% -
ROE 5.89% -95.21% -62.57% -28.99% 17.50% 11.29% 11.79% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
RPS 33.18 6.20 177.29 356.40 243.94 227.58 195.60 -24.99%
EPS 2.42 -45.70 -48.81 -24.36 25.38 28.68 28.46 -32.94%
DPS 0.00 0.00 0.00 0.05 14.00 15.00 15.00 -
NAPS 0.41 0.48 0.78 0.84 1.45 2.54 2.40 -24.91%
Adjusted Per Share Value based on latest NOSH - 563,475
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
RPS 22.14 4.14 118.19 237.68 162.59 75.87 65.57 -16.14%
EPS 1.61 -30.47 -32.54 -16.24 16.92 9.56 9.49 -24.99%
DPS 0.00 0.00 0.00 0.03 9.33 5.00 5.03 -
NAPS 0.2736 0.32 0.52 0.5602 0.9665 0.8468 0.8045 -16.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 27/01/06 -
Price 0.44 0.52 0.56 0.56 2.55 4.00 1.69 -
P/RPS 1.33 8.38 0.32 0.16 1.05 1.76 0.86 7.32%
P/EPS 18.22 -1.14 -1.15 -2.30 10.05 13.95 5.97 19.83%
EY 5.49 -87.89 -87.16 -43.49 9.95 7.17 16.75 -16.54%
DY 0.00 0.00 0.00 0.09 5.49 3.75 8.88 -
P/NAPS 1.07 1.08 0.72 0.67 1.76 1.57 0.70 7.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 31/01/06 CAGR
Date 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 27/03/07 28/03/06 -
Price 0.38 0.44 0.52 1.00 2.67 4.50 2.00 -
P/RPS 1.15 7.09 0.29 0.28 1.09 1.98 1.02 1.96%
P/EPS 15.74 -0.96 -1.07 -4.11 10.52 15.69 7.07 13.85%
EY 6.35 -103.87 -93.86 -24.35 9.51 6.37 14.15 -12.18%
DY 0.00 0.00 0.00 0.05 5.24 3.33 7.50 -
P/NAPS 0.93 0.92 0.67 1.19 1.84 1.77 0.83 1.86%

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