[ZELAN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 49.89%
YoY- 75.23%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
Revenue 82,052 134,524 245,564 352,048 250,207 101,160 51,212 7.22%
PBT -10,708 28,680 -145,168 56,544 40,167 92,436 -30,688 -14.43%
Tax -2,660 -176 -5,124 5,184 -4,987 -500 -1,484 9.02%
NP -13,368 28,504 -150,292 61,728 35,180 91,936 -32,172 -12.18%
-
NP to SH -13,368 28,508 -150,292 61,716 35,219 91,944 -32,180 -12.19%
-
Tax Rate - 0.61% - -9.17% 12.42% 0.54% - -
Total Cost 95,420 106,020 395,856 290,320 215,027 9,224 83,384 2.01%
-
Net Worth 76,040 143,632 168,979 194,325 97,661 191,550 258,790 -16.57%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
Net Worth 76,040 143,632 168,979 194,325 97,661 191,550 258,790 -16.57%
NOSH 844,895 844,895 844,895 844,895 844,895 563,382 562,587 6.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
NP Margin -16.29% 21.19% -61.20% 17.53% 14.06% 90.88% -62.82% -
ROE -17.58% 19.85% -88.94% 31.76% 36.06% 48.00% -12.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
RPS 9.71 15.92 29.06 41.67 40.99 17.96 9.10 0.96%
EPS -1.60 3.36 -17.80 7.32 5.77 16.32 -5.72 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.17 0.20 0.23 0.16 0.34 0.46 -21.45%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
RPS 9.71 15.92 29.06 41.67 29.61 11.97 6.06 7.22%
EPS -1.58 3.37 -17.79 7.30 4.17 10.88 -3.81 -12.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.17 0.20 0.23 0.1156 0.2267 0.3063 -16.57%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/06/12 30/06/11 -
Price 0.10 0.175 0.22 0.31 0.22 0.38 0.40 -
P/RPS 1.03 1.10 0.76 0.74 1.76 2.12 4.39 -19.31%
P/EPS -6.32 5.19 -1.24 4.24 12.60 2.33 -6.99 -1.48%
EY -15.82 19.28 -80.86 23.56 7.94 42.95 -14.30 1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 1.10 1.35 1.05 1.12 0.87 3.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 CAGR
Date 25/05/18 26/05/17 20/05/16 27/05/15 21/05/14 15/08/12 18/08/11 -
Price 0.085 0.145 0.21 0.33 0.25 0.37 0.31 -
P/RPS 0.88 0.91 0.72 0.79 2.01 2.06 3.41 -18.16%
P/EPS -5.37 4.30 -1.18 4.52 14.32 2.27 -5.42 -0.13%
EY -18.61 23.27 -84.71 22.14 6.98 44.11 -18.45 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 1.05 1.43 1.19 1.09 0.67 5.13%

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