[ZELAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -4016.7%
YoY- -258.6%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Revenue 61,025 34,463 113,867 128,814 724,309 1,074,888 479,157 -25.75%
PBT 18,356 11,933 12,673 -31,621 -188 78,854 101,769 -21.92%
Tax -5,800 -24,172 -995 -3,524 -5,662 -19,661 -13,806 -11.77%
NP 12,556 -12,239 11,678 -35,145 -5,850 59,193 87,963 -24.51%
-
NP to SH 12,571 -12,216 11,674 -34,232 -9,546 48,218 87,308 -24.42%
-
Tax Rate 31.60% 202.56% 7.85% - - 24.93% 13.57% -
Total Cost 48,469 46,702 102,189 163,959 730,159 1,015,695 391,194 -26.04%
-
Net Worth 122,509 146,366 152,269 416,639 649,579 721,016 1,013,899 -26.31%
Dividend
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Div - - - - - 28,164 42,245 -
Div Payout % - - - - - 58.41% 48.39% -
Equity
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Net Worth 122,509 146,366 152,269 416,639 649,579 721,016 1,013,899 -26.31%
NOSH 844,895 562,949 563,961 563,026 564,852 563,650 563,277 6.03%
Ratio Analysis
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
NP Margin 20.58% -35.51% 10.26% -27.28% -0.81% 5.51% 18.36% -
ROE 10.26% -8.35% 7.67% -8.22% -1.47% 6.69% 8.61% -
Per Share
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
RPS 8.97 6.12 20.19 22.88 128.23 190.82 85.07 -27.75%
EPS 1.85 -2.17 2.07 -6.08 -1.69 8.56 15.50 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 7.50 -
NAPS 0.18 0.26 0.27 0.74 1.15 1.28 1.80 -28.30%
Adjusted Per Share Value based on latest NOSH - 563,499
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
RPS 7.22 4.08 13.48 15.25 85.73 127.22 56.71 -25.75%
EPS 1.49 -1.45 1.38 -4.05 -1.13 5.71 10.33 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 5.00 -
NAPS 0.145 0.1732 0.1802 0.4931 0.7688 0.8534 1.20 -26.31%
Price Multiplier on Financial Quarter End Date
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Date 30/06/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 -
Price 0.25 0.36 0.28 0.69 0.89 1.41 5.65 -
P/RPS 2.79 5.88 1.39 3.02 0.69 0.74 6.64 -11.77%
P/EPS 13.54 -16.59 13.53 -11.35 -52.66 16.47 36.45 -13.33%
EY 7.39 -6.03 7.39 -8.81 -1.90 6.07 2.74 15.41%
DY 0.00 0.00 0.00 0.00 0.00 3.55 1.33 -
P/NAPS 1.39 1.38 1.04 0.93 0.77 1.10 3.14 -11.10%
Price Multiplier on Announcement Date
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Date 22/08/14 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 27/09/07 -
Price 0.385 0.29 0.35 0.67 0.82 1.35 6.25 -
P/RPS 4.29 4.74 1.73 2.93 0.64 0.71 7.35 -7.48%
P/EPS 20.84 -13.36 16.91 -11.02 -48.52 15.77 40.32 -9.09%
EY 4.80 -7.48 5.91 -9.07 -2.06 6.34 2.48 10.01%
DY 0.00 0.00 0.00 0.00 0.00 3.70 1.20 -
P/NAPS 2.14 1.12 1.30 0.91 0.71 1.05 3.47 -6.74%

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