[ZELAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -165.48%
YoY- -143.21%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 297,125 124,104 174,101 47,195 200,023 89,610 953,732 -18.35%
PBT 34,486 33,663 26,876 -8,861 76,173 -55,886 -53,145 -
Tax 14,562 -7,781 -2,336 -23,722 -1,131 -19,756 -18,797 -
NP 49,048 25,882 24,540 -32,583 75,042 -75,642 -71,942 -
-
NP to SH 49,019 25,903 24,583 -32,431 75,051 75,527 -69,924 -
-
Tax Rate -42.23% 23.11% 8.69% - 1.48% - - -
Total Cost 248,077 98,222 149,561 79,778 124,981 165,252 1,025,674 -21.87%
-
Net Worth 228,121 160,530 95,754 157,650 264,819 433,674 585,986 -15.13%
Dividend
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,121 160,530 95,754 157,650 264,819 433,674 585,986 -15.13%
NOSH 844,895 844,895 844,895 563,038 563,445 563,214 563,448 7.29%
Ratio Analysis
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 16.51% 20.86% 14.10% -69.04% 37.52% -84.41% -7.54% -
ROE 21.49% 16.14% 25.67% -20.57% 28.34% 17.42% -11.93% -
Per Share
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.17 14.69 30.91 8.38 35.50 15.91 169.27 -23.90%
EPS 5.80 3.07 4.36 -5.76 13.32 -13.41 -12.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.17 0.28 0.47 0.77 1.04 -20.90%
Adjusted Per Share Value based on latest NOSH - 563,091
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.17 14.69 20.61 5.59 23.67 10.61 112.88 -18.35%
EPS 5.80 3.07 2.91 -3.84 8.88 8.94 -8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.1133 0.1866 0.3134 0.5133 0.6935 -15.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/15 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.245 0.39 0.20 0.25 0.37 0.60 0.68 -
P/RPS 0.70 2.66 0.65 2.98 1.04 3.77 0.40 10.22%
P/EPS 4.22 12.72 4.58 -4.34 2.78 4.47 -5.48 -
EY 23.68 7.86 21.82 -23.04 36.00 22.35 -18.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.05 1.18 0.89 0.79 0.78 0.65 6.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/11/15 21/11/14 17/02/14 28/02/13 27/02/12 16/02/11 25/02/10 -
Price 0.28 0.32 0.225 0.225 0.46 0.58 0.63 -
P/RPS 0.80 2.18 0.73 2.68 1.30 3.65 0.37 14.34%
P/EPS 4.83 10.44 5.16 -3.91 3.45 4.33 -5.08 -
EY 20.72 9.58 19.40 -25.60 28.96 23.12 -19.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.68 1.32 0.80 0.98 0.75 0.61 9.72%

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