[ZELAN] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 103.14%
YoY- -83.61%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Revenue 25,290 12,803 98,113 372,512 597,762 221,968 155,428 -25.48%
PBT 23,109 -7,672 3,374 7,262 44,876 44,559 34,272 -6.18%
Tax -125 -371 -2,626 1,046 -12,848 -7,473 -6,277 -46.97%
NP 22,984 -8,043 748 8,308 32,028 37,086 27,995 -3.14%
-
NP to SH 22,986 -8,045 874 4,309 26,292 36,908 27,545 -2.88%
-
Tax Rate 0.54% - 77.83% -14.40% 28.63% 16.77% 18.32% -
Total Cost 2,306 20,846 97,365 364,204 565,734 184,882 127,433 -47.79%
-
Net Worth 191,550 258,790 448,653 615,571 765,677 751,957 729,463 -19.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Net Worth 191,550 258,790 448,653 615,571 765,677 751,957 729,463 -19.47%
NOSH 563,382 562,587 582,666 559,610 562,997 281,632 281,646 11.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
NP Margin 90.88% -62.82% 0.76% 2.23% 5.36% 16.71% 18.01% -
ROE 12.00% -3.11% 0.19% 0.70% 3.43% 4.91% 3.78% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
RPS 4.49 2.28 16.84 66.57 106.17 78.81 55.19 -33.39%
EPS 4.08 -1.43 0.15 0.76 4.67 13.11 9.78 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.46 0.77 1.10 1.36 2.67 2.59 -28.03%
Adjusted Per Share Value based on latest NOSH - 559,610
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
RPS 2.99 1.52 11.61 44.09 70.75 26.27 18.40 -25.50%
EPS 2.72 -0.95 0.10 0.51 3.11 4.37 3.26 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2267 0.3063 0.531 0.7286 0.9062 0.89 0.8634 -19.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 28/04/06 -
Price 0.38 0.40 0.53 0.90 2.07 5.90 2.25 -
P/RPS 8.47 17.58 3.15 1.35 1.95 7.49 4.08 12.56%
P/EPS 9.31 -27.97 353.33 116.88 44.33 45.02 23.01 -13.63%
EY 10.74 -3.57 0.28 0.86 2.26 2.22 4.35 15.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.87 0.69 0.82 1.52 2.21 0.87 4.17%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 CAGR
Date 15/08/12 18/08/11 17/08/10 18/08/09 25/08/08 28/06/07 28/06/06 -
Price 0.37 0.31 0.75 0.95 1.78 6.00 1.90 -
P/RPS 8.24 13.62 4.45 1.43 1.68 7.61 3.44 15.20%
P/EPS 9.07 -21.68 500.00 123.38 38.12 45.78 19.43 -11.61%
EY 11.03 -4.61 0.20 0.81 2.62 2.18 5.15 13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.67 0.97 0.86 1.31 2.25 0.73 6.71%

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