[ZELAN] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -632.5%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Revenue 47,195 200,023 89,610 953,732 1,481,969 428,325 446,536 -24.04%
PBT -8,861 76,173 -55,886 -53,145 -52,570 77,909 101,849 -
Tax -23,722 -1,131 -19,756 -18,797 -19,061 -20,322 -25,693 -0.97%
NP -32,583 75,042 -75,642 -71,942 -71,631 57,587 76,156 -
-
NP to SH -32,431 75,051 75,527 -69,924 -79,684 56,735 76,156 -
-
Tax Rate - 1.48% - - - 26.08% 25.23% -
Total Cost 79,778 124,981 165,252 1,025,674 1,553,600 370,738 370,380 -17.12%
-
Net Worth 157,650 264,819 433,674 585,986 422,353 487,104 447,810 -11.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Div - - - - 28,156 14,078 - -
Div Payout % - - - - 0.00% 24.81% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Net Worth 157,650 264,819 433,674 585,986 422,353 487,104 447,810 -11.99%
NOSH 563,038 563,445 563,214 563,448 563,196 281,563 281,642 8.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
NP Margin -69.04% 37.52% -84.41% -7.54% -4.83% 13.44% 17.05% -
ROE -20.57% 28.34% 17.42% -11.93% -18.87% 11.65% 17.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
RPS 8.38 35.50 15.91 169.27 263.16 152.12 158.55 -30.21%
EPS -5.76 13.32 -13.41 -12.41 -14.15 20.15 27.04 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.28 0.47 0.77 1.04 0.75 1.73 1.59 -19.14%
Adjusted Per Share Value based on latest NOSH - 563,227
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
RPS 5.59 23.67 10.61 112.88 175.40 50.69 52.85 -24.03%
EPS -3.84 8.88 8.94 -8.28 -9.43 6.71 9.01 -
DPS 0.00 0.00 0.00 0.00 3.33 1.67 0.00 -
NAPS 0.1866 0.3134 0.5133 0.6935 0.4999 0.5765 0.53 -11.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/10/05 29/10/04 -
Price 0.25 0.37 0.60 0.68 0.88 1.65 1.22 -
P/RPS 2.98 1.04 3.77 0.40 0.33 1.08 0.77 18.00%
P/EPS -4.34 2.78 4.47 -5.48 -6.22 8.19 4.51 -
EY -23.04 36.00 22.35 -18.25 -16.08 12.21 22.16 -
DY 0.00 0.00 0.00 0.00 5.68 3.03 0.00 -
P/NAPS 0.89 0.79 0.78 0.65 1.17 0.95 0.77 1.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Date 28/02/13 27/02/12 16/02/11 25/02/10 26/02/09 19/12/05 30/12/04 -
Price 0.225 0.46 0.58 0.63 0.80 1.62 1.38 -
P/RPS 2.68 1.30 3.65 0.37 0.30 1.06 0.87 14.75%
P/EPS -3.91 3.45 4.33 -5.08 -5.65 8.04 5.10 -
EY -25.60 28.96 23.12 -19.70 -17.69 12.44 19.59 -
DY 0.00 0.00 0.00 0.00 6.25 3.09 0.00 -
P/NAPS 0.80 0.98 0.75 0.61 1.07 0.94 0.87 -1.02%

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