[ZELAN] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -601.85%
YoY- 71.85%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 34,704 64,089 73,343 53,683 157,677 297,125 124,104 -19.11%
PBT 4,498 1,006 -14,795 -5,495 -27,310 34,486 33,663 -28.47%
Tax -714 430 -241 -2,946 -2,605 14,562 -7,781 -32.81%
NP 3,784 1,436 -15,036 -8,441 -29,915 49,048 25,882 -27.39%
-
NP to SH 3,803 1,428 -15,036 -8,421 -29,919 49,019 25,903 -27.34%
-
Tax Rate 15.87% -42.74% - - - -42.23% 23.11% -
Total Cost 30,920 62,653 88,379 62,124 187,592 248,077 98,222 -17.50%
-
Net Worth 50,695 42,246 50,693 126,734 177,427 228,121 160,530 -17.46%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 50,695 42,246 50,693 126,734 177,427 228,121 160,530 -17.46%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.90% 2.24% -20.50% -15.72% -18.97% 16.51% 20.86% -
ROE 7.50% 3.38% -29.66% -6.64% -16.86% 21.49% 16.14% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.11 7.59 8.68 6.35 18.66 35.17 14.69 -19.11%
EPS 0.45 0.17 -1.78 -1.00 -3.54 5.80 3.07 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.06 0.15 0.21 0.27 0.19 -17.46%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.11 7.59 8.68 6.35 18.66 35.17 14.69 -19.11%
EPS 0.45 0.17 -1.78 -1.00 -3.54 5.80 3.07 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.06 0.15 0.21 0.27 0.19 -17.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.11 0.075 0.055 0.13 0.18 0.245 0.39 -
P/RPS 2.68 0.99 0.63 2.05 0.96 0.70 2.66 0.12%
P/EPS 24.44 44.38 -3.09 -13.04 -5.08 4.22 12.72 11.48%
EY 4.09 2.25 -32.36 -7.67 -19.67 23.68 7.86 -10.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.50 0.92 0.87 0.86 0.91 2.05 -1.87%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 29/11/19 30/11/18 24/11/17 16/11/16 23/11/15 21/11/14 -
Price 0.105 0.08 0.035 0.12 0.15 0.28 0.32 -
P/RPS 2.56 1.05 0.40 1.89 0.80 0.80 2.18 2.71%
P/EPS 23.33 47.33 -1.97 -12.04 -4.24 4.83 10.44 14.32%
EY 4.29 2.11 -50.85 -8.31 -23.61 20.72 9.58 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.60 0.58 0.80 0.71 1.04 1.68 0.68%

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