[ZELAN] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 320.63%
YoY- 208.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
Revenue 174,101 47,195 200,023 89,610 953,732 1,481,969 428,325 -10.43%
PBT 26,876 -8,861 76,173 -55,886 -53,145 -52,570 77,909 -12.21%
Tax -2,336 -23,722 -1,131 -19,756 -18,797 -19,061 -20,322 -23.25%
NP 24,540 -32,583 75,042 -75,642 -71,942 -71,631 57,587 -9.91%
-
NP to SH 24,583 -32,431 75,051 75,527 -69,924 -79,684 56,735 -9.72%
-
Tax Rate 8.69% - 1.48% - - - 26.08% -
Total Cost 149,561 79,778 124,981 165,252 1,025,674 1,553,600 370,738 -10.51%
-
Net Worth 95,754 157,650 264,819 433,674 585,986 422,353 487,104 -18.04%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
Div - - - - - 28,156 14,078 -
Div Payout % - - - - - 0.00% 24.81% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
Net Worth 95,754 157,650 264,819 433,674 585,986 422,353 487,104 -18.04%
NOSH 844,895 563,038 563,445 563,214 563,448 563,196 281,563 14.39%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
NP Margin 14.10% -69.04% 37.52% -84.41% -7.54% -4.83% 13.44% -
ROE 25.67% -20.57% 28.34% 17.42% -11.93% -18.87% 11.65% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
RPS 30.91 8.38 35.50 15.91 169.27 263.16 152.12 -17.71%
EPS 4.36 -5.76 13.32 -13.41 -12.41 -14.15 20.15 -17.08%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.17 0.28 0.47 0.77 1.04 0.75 1.73 -24.71%
Adjusted Per Share Value based on latest NOSH - 563,369
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
RPS 20.61 5.59 23.67 10.61 112.88 175.40 50.69 -10.42%
EPS 2.91 -3.84 8.88 8.94 -8.28 -9.43 6.71 -9.71%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 1.67 -
NAPS 0.1133 0.1866 0.3134 0.5133 0.6935 0.4999 0.5765 -18.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/10/05 -
Price 0.20 0.25 0.37 0.60 0.68 0.88 1.65 -
P/RPS 0.65 2.98 1.04 3.77 0.40 0.33 1.08 -6.02%
P/EPS 4.58 -4.34 2.78 4.47 -5.48 -6.22 8.19 -6.86%
EY 21.82 -23.04 36.00 22.35 -18.25 -16.08 12.21 7.36%
DY 0.00 0.00 0.00 0.00 0.00 5.68 3.03 -
P/NAPS 1.18 0.89 0.79 0.78 0.65 1.17 0.95 2.68%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 CAGR
Date 17/02/14 28/02/13 27/02/12 16/02/11 25/02/10 26/02/09 19/12/05 -
Price 0.225 0.225 0.46 0.58 0.63 0.80 1.62 -
P/RPS 0.73 2.68 1.30 3.65 0.37 0.30 1.06 -4.46%
P/EPS 5.16 -3.91 3.45 4.33 -5.08 -5.65 8.04 -5.28%
EY 19.40 -25.60 28.96 23.12 -19.70 -17.69 12.44 5.58%
DY 0.00 0.00 0.00 0.00 0.00 6.25 3.09 -
P/NAPS 1.32 0.80 0.98 0.75 0.61 1.07 0.94 4.24%

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