[ZELAN] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -194.87%
YoY- -100.34%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Revenue 128,011 187,066 34,941 998,643 2,008,224 1,373,762 641,043 -22.98%
PBT -49,895 26,211 -253,911 -270,127 -121,643 185,223 121,281 -
Tax -25,709 -12,699 -3,643 -18,717 -8,174 -33,647 -39,342 -6.66%
NP -75,604 13,512 -257,554 -288,844 -129,817 151,576 81,939 -
-
NP to SH -75,560 13,614 -257,428 -274,917 -137,227 142,930 80,786 -
-
Tax Rate - 48.45% - - - 18.17% 32.44% -
Total Cost 203,615 173,554 292,495 1,287,487 2,138,041 1,222,186 559,104 -15.10%
-
Net Worth 146,499 231,145 270,379 439,353 473,319 816,582 715,468 -22.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Div - - - - 281 78,842 42,252 -
Div Payout % - - - - 0.00% 55.16% 52.30% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Net Worth 146,499 231,145 270,379 439,353 473,319 816,582 715,468 -22.67%
NOSH 563,460 563,769 563,291 563,274 563,475 563,028 281,680 11.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
NP Margin -59.06% 7.22% -737.11% -28.92% -6.46% 11.03% 12.78% -
ROE -51.58% 5.89% -95.21% -62.57% -28.99% 17.50% 11.29% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 22.72 33.18 6.20 177.29 356.40 243.94 227.58 -31.17%
EPS -13.41 2.42 -45.70 -48.81 -24.36 25.38 28.68 -
DPS 0.00 0.00 0.00 0.00 0.05 14.00 15.00 -
NAPS 0.26 0.41 0.48 0.78 0.84 1.45 2.54 -30.89%
Adjusted Per Share Value based on latest NOSH - 428,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 15.15 22.14 4.14 118.19 237.68 162.59 75.87 -22.98%
EPS -8.94 1.61 -30.47 -32.54 -16.24 16.92 9.56 -
DPS 0.00 0.00 0.00 0.00 0.03 9.33 5.00 -
NAPS 0.1734 0.2736 0.32 0.52 0.5602 0.9665 0.8468 -22.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 -
Price 0.28 0.44 0.52 0.56 0.56 2.55 4.00 -
P/RPS 1.23 1.33 8.38 0.32 0.16 1.05 1.76 -5.64%
P/EPS -2.09 18.22 -1.14 -1.15 -2.30 10.05 13.95 -
EY -47.89 5.49 -87.89 -87.16 -43.49 9.95 7.17 -
DY 0.00 0.00 0.00 0.00 0.09 5.49 3.75 -
P/NAPS 1.08 1.07 1.08 0.72 0.67 1.76 1.57 -5.88%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/05/13 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 27/03/07 -
Price 0.34 0.38 0.44 0.52 1.00 2.67 4.50 -
P/RPS 1.50 1.15 7.09 0.29 0.28 1.09 1.98 -4.40%
P/EPS -2.54 15.74 -0.96 -1.07 -4.11 10.52 15.69 -
EY -39.44 6.35 -103.87 -93.86 -24.35 9.51 6.37 -
DY 0.00 0.00 0.00 0.00 0.05 5.24 3.33 -
P/NAPS 1.31 0.93 0.92 0.67 1.19 1.84 1.77 -4.76%

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