[ZELAN] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 286.62%
YoY- 271.35%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 38,756 59,332 42,844 52,456 145,768 82,052 134,524 -18.72%
PBT 9,152 6,472 17,792 12,572 -4,360 -10,708 28,680 -17.32%
Tax -2,236 -1,580 -2,104 -2,440 -1,648 -2,660 -176 52.72%
NP 6,916 4,892 15,688 10,132 -6,008 -13,368 28,504 -21.01%
-
NP to SH 6,848 4,900 15,684 10,288 -6,004 -13,368 28,508 -21.14%
-
Tax Rate 24.43% 24.41% 11.83% 19.41% - - 0.61% -
Total Cost 31,840 54,440 27,156 42,324 151,776 95,420 106,020 -18.15%
-
Net Worth 84,489 92,938 92,938 50,693 42,246 76,040 143,632 -8.46%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 84,489 92,938 92,938 50,693 42,246 76,040 143,632 -8.46%
NOSH 844,920 844,920 844,920 844,920 844,920 844,895 844,895 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.84% 8.25% 36.62% 19.32% -4.12% -16.29% 21.19% -
ROE 8.11% 5.27% 16.88% 20.29% -14.21% -17.58% 19.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.59 7.02 5.07 6.21 17.25 9.71 15.92 -18.71%
EPS 0.80 0.56 1.84 1.20 -0.72 -1.60 3.36 -21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.06 0.05 0.09 0.17 -8.46%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.59 7.02 5.07 6.21 17.25 9.71 15.92 -18.71%
EPS 0.81 0.58 1.86 1.22 -0.72 -1.58 3.37 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.06 0.05 0.09 0.17 -8.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.055 0.07 0.11 0.045 0.085 0.10 0.175 -
P/RPS 1.20 1.00 2.17 0.72 0.49 1.03 1.10 1.46%
P/EPS 6.79 12.07 5.93 3.70 -11.96 -6.32 5.19 4.57%
EY 14.74 8.29 16.88 27.06 -8.36 -15.82 19.28 -4.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 1.00 0.75 1.70 1.11 1.03 -9.92%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 18/05/22 21/06/21 15/07/20 03/06/19 25/05/18 26/05/17 -
Price 0.03 0.07 0.13 0.085 0.075 0.085 0.145 -
P/RPS 0.65 1.00 2.56 1.37 0.43 0.88 0.91 -5.45%
P/EPS 3.70 12.07 7.00 6.98 -10.55 -5.37 4.30 -2.47%
EY 27.02 8.29 14.28 14.33 -9.47 -18.61 23.27 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.64 1.18 1.42 1.50 0.94 0.85 -15.92%

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