[ZELAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -321.54%
YoY- -119.8%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Revenue 34,463 113,867 128,814 724,309 1,074,888 479,157 316,094 -30.16%
PBT 11,933 12,673 -31,621 -188 78,854 101,769 66,690 -24.32%
Tax -24,172 -995 -3,524 -5,662 -19,661 -13,806 -11,596 12.63%
NP -12,239 11,678 -35,145 -5,850 59,193 87,963 55,094 -
-
NP to SH -12,216 11,674 -34,232 -9,546 48,218 87,308 54,224 -
-
Tax Rate 202.56% 7.85% - - 24.93% 13.57% 17.39% -
Total Cost 46,702 102,189 163,959 730,159 1,015,695 391,194 261,000 -24.32%
-
Net Worth 146,366 152,269 416,639 649,579 721,016 1,013,899 735,192 -23.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Div - - - - 28,164 42,245 14,084 -
Div Payout % - - - - 58.41% 48.39% 25.97% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Net Worth 146,366 152,269 416,639 649,579 721,016 1,013,899 735,192 -23.00%
NOSH 562,949 563,961 563,026 564,852 563,650 563,277 281,683 11.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
NP Margin -35.51% 10.26% -27.28% -0.81% 5.51% 18.36% 17.43% -
ROE -8.35% 7.67% -8.22% -1.47% 6.69% 8.61% 7.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 6.12 20.19 22.88 128.23 190.82 85.07 112.22 -37.57%
EPS -2.17 2.07 -6.08 -1.69 8.56 15.50 19.25 -
DPS 0.00 0.00 0.00 0.00 5.00 7.50 5.00 -
NAPS 0.26 0.27 0.74 1.15 1.28 1.80 2.61 -31.17%
Adjusted Per Share Value based on latest NOSH - 563,211
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 4.08 13.48 15.25 85.73 127.22 56.71 37.41 -30.16%
EPS -1.45 1.38 -4.05 -1.13 5.71 10.33 6.42 -
DPS 0.00 0.00 0.00 0.00 3.33 5.00 1.67 -
NAPS 0.1732 0.1802 0.4931 0.7688 0.8534 1.20 0.8701 -23.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 -
Price 0.36 0.28 0.69 0.89 1.41 5.65 1.91 -
P/RPS 5.88 1.39 3.02 0.69 0.74 6.64 1.70 22.26%
P/EPS -16.59 13.53 -11.35 -52.66 16.47 36.45 9.92 -
EY -6.03 7.39 -8.81 -1.90 6.07 2.74 10.08 -
DY 0.00 0.00 0.00 0.00 3.55 1.33 2.62 -
P/NAPS 1.38 1.04 0.93 0.77 1.10 3.14 0.73 10.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 27/09/07 25/09/06 -
Price 0.29 0.35 0.67 0.82 1.35 6.25 2.00 -
P/RPS 4.74 1.73 2.93 0.64 0.71 7.35 1.78 17.19%
P/EPS -13.36 16.91 -11.02 -48.52 15.77 40.32 10.39 -
EY -7.48 5.91 -9.07 -2.06 6.34 2.48 9.63 -
DY 0.00 0.00 0.00 0.00 3.70 1.20 2.50 -
P/NAPS 1.12 1.30 0.91 0.71 1.05 3.47 0.77 6.25%

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