[ZELAN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
21-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -55.59%
YoY- 52.45%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 29,284 38,756 59,332 42,844 52,456 145,768 82,052 -15.76%
PBT 19,180 9,152 6,472 17,792 12,572 -4,360 -10,708 -
Tax -2,900 -2,236 -1,580 -2,104 -2,440 -1,648 -2,660 1.44%
NP 16,280 6,916 4,892 15,688 10,132 -6,008 -13,368 -
-
NP to SH 16,280 6,848 4,900 15,684 10,288 -6,004 -13,368 -
-
Tax Rate 15.12% 24.43% 24.41% 11.83% 19.41% - - -
Total Cost 13,004 31,840 54,440 27,156 42,324 151,776 95,420 -28.24%
-
Net Worth 160,530 84,489 92,938 92,938 50,693 42,246 76,040 13.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 160,530 84,489 92,938 92,938 50,693 42,246 76,040 13.24%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,895 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 55.59% 17.84% 8.25% 36.62% 19.32% -4.12% -16.29% -
ROE 10.14% 8.11% 5.27% 16.88% 20.29% -14.21% -17.58% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.47 4.59 7.02 5.07 6.21 17.25 9.71 -15.74%
EPS 1.92 0.80 0.56 1.84 1.20 -0.72 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.10 0.11 0.11 0.06 0.05 0.09 13.24%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.47 4.59 7.02 5.07 6.21 17.25 9.71 -15.74%
EPS 1.93 0.81 0.58 1.86 1.22 -0.72 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.10 0.11 0.11 0.06 0.05 0.09 13.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.065 0.055 0.07 0.11 0.045 0.085 0.10 -
P/RPS 1.88 1.20 1.00 2.17 0.72 0.49 1.03 10.53%
P/EPS 3.37 6.79 12.07 5.93 3.70 -11.96 -6.32 -
EY 29.64 14.74 8.29 16.88 27.06 -8.36 -15.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.64 1.00 0.75 1.70 1.11 -17.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 18/05/22 21/06/21 15/07/20 03/06/19 25/05/18 -
Price 0.055 0.03 0.07 0.13 0.085 0.075 0.085 -
P/RPS 1.59 0.65 1.00 2.56 1.37 0.43 0.88 10.35%
P/EPS 2.85 3.70 12.07 7.00 6.98 -10.55 -5.37 -
EY 35.03 27.02 8.29 14.28 14.33 -9.47 -18.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.64 1.18 1.42 1.50 0.94 -17.78%

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