[ZELAN] YoY Cumulative Quarter Result on 30-Sep-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013
Profit Trend
QoQ- -79.12%
YoY- 113.43%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Revenue 122,317 695,826 842,938 0 443,043 -16.97%
PBT 1,684 128,290 139,498 0 93,785 -44.05%
Tax -73 -21,529 -23,955 0 -35,399 -59.08%
NP 1,611 106,761 115,543 0 58,386 -40.47%
-
NP to SH 1,640 105,157 112,808 0 57,536 -40.19%
-
Tax Rate 4.33% 16.78% 17.17% - 37.74% -
Total Cost 120,706 589,065 727,395 0 384,657 -15.41%
-
Net Worth 152,689 996,935 991,223 0 692,797 -19.62%
Dividend
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Div - 42,243 42,239 - 14,081 -
Div Payout % - 40.17% 37.44% - 24.47% -
Equity
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Net Worth 152,689 996,935 991,223 0 692,797 -19.62%
NOSH 565,517 563,240 563,195 281,625 281,625 10.59%
Ratio Analysis
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
NP Margin 1.32% 15.34% 13.71% 0.00% 13.18% -
ROE 1.07% 10.55% 11.38% 0.00% 8.30% -
Per Share
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 21.63 123.54 149.67 0.00 157.32 -24.92%
EPS 0.29 18.67 20.03 0.00 20.43 -45.92%
DPS 0.00 7.50 7.50 0.00 5.00 -
NAPS 0.27 1.77 1.76 0.00 2.46 -27.33%
Adjusted Per Share Value based on latest NOSH - 565,090
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 14.48 82.35 99.77 0.00 52.44 -16.96%
EPS 0.19 12.45 13.35 0.00 6.81 -40.37%
DPS 0.00 5.00 5.00 0.00 1.67 -
NAPS 0.1807 1.1799 1.1732 0.00 0.82 -19.63%
Price Multiplier on Financial Quarter End Date
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 30/09/13 31/10/07 31/12/07 29/12/06 31/10/06 -
Price 0.25 6.00 5.45 2.78 2.15 -
P/RPS 1.16 4.86 3.64 0.00 1.37 -2.37%
P/EPS 86.21 32.14 27.21 0.00 10.52 35.52%
EY 1.16 3.11 3.68 0.00 9.50 -26.20%
DY 0.00 1.25 1.38 0.00 2.33 -
P/NAPS 0.93 3.39 3.10 0.00 0.87 0.96%
Price Multiplier on Announcement Date
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 26/11/13 17/12/07 26/02/08 - 19/12/06 -
Price 0.31 5.60 3.48 0.00 2.70 -
P/RPS 1.43 4.53 2.33 0.00 1.72 -2.63%
P/EPS 106.90 29.99 17.37 0.00 13.22 35.25%
EY 0.94 3.33 5.76 0.00 7.57 -26.02%
DY 0.00 1.34 2.16 0.00 1.85 -
P/NAPS 1.15 3.16 1.98 0.00 1.10 0.64%

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