[ZELAN] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -33.55%
YoY- -33.26%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,975,958 571,100 595,381 109 12 8,060 13,054 84.82%
PBT -70,093 103,878 135,798 14,012 27,006 112,724 -7,097 32.34%
Tax -25,414 -27,096 -34,257 -1,432 -8,156 -23,245 7,097 -
NP -95,508 76,782 101,541 12,580 18,850 89,478 0 -
-
NP to SH -106,245 75,646 101,541 12,580 18,850 89,478 -14,150 27.97%
-
Tax Rate - 26.08% 25.23% 10.22% 30.20% 20.62% - -
Total Cost 2,071,466 494,317 493,840 -12,470 -18,838 -81,418 13,054 85.89%
-
Net Worth 422,353 487,104 447,810 126,914 185,710 318,741 320,618 3.42%
Dividend
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 37,542 18,770 - - - - - -
Div Payout % 0.00% 24.81% - - - - - -
Equity
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 422,353 487,104 447,810 126,914 185,710 318,741 320,618 3.42%
NOSH 563,196 281,563 281,642 61,909 61,903 61,891 41,263 37.68%
Ratio Analysis
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -4.83% 13.44% 17.05% 11,506.13% 157,088.89% 1,110.16% 0.00% -
ROE -25.16% 15.53% 22.68% 9.91% 10.15% 28.07% -4.41% -
Per Share
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 350.88 202.83 211.40 0.18 0.02 13.02 31.64 34.23%
EPS -18.87 26.87 36.05 20.32 30.45 144.57 -34.29 -7.04%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.73 1.59 2.05 3.00 5.15 7.77 -24.87%
Adjusted Per Share Value based on latest NOSH - 61,999
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 233.86 67.59 70.47 0.01 0.00 0.95 1.55 84.74%
EPS -12.57 8.95 12.02 1.49 2.23 10.59 -1.67 28.01%
DPS 4.44 2.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5765 0.53 0.1502 0.2198 0.3772 0.3795 3.42%
Price Multiplier on Financial Quarter End Date
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/12/08 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.88 1.65 1.22 1.33 1.10 1.23 2.00 -
P/RPS 0.25 0.81 0.58 753.11 5,674.47 9.44 6.32 -32.64%
P/EPS -4.66 6.14 3.38 6.55 3.61 0.85 -5.83 -2.70%
EY -21.44 16.28 29.55 15.28 27.68 117.54 -17.15 2.76%
DY 7.58 4.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.95 0.77 0.65 0.37 0.24 0.26 20.20%
Price Multiplier on Announcement Date
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 26/02/09 19/12/05 30/12/04 11/12/03 19/12/02 04/12/01 18/12/00 -
Price 0.80 1.62 1.38 1.29 0.94 1.47 1.75 -
P/RPS 0.23 0.80 0.65 730.46 4,849.10 11.29 5.53 -32.23%
P/EPS -4.24 6.03 3.83 6.35 3.09 1.02 -5.10 -2.23%
EY -23.58 16.58 26.13 15.75 32.40 98.35 -19.60 2.28%
DY 8.33 4.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 0.87 0.63 0.31 0.29 0.23 20.69%

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