[ZELAN] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.53%
YoY- 84.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 46,448 51,929 80,765 85,056 71,070 222,373 409,098 -30.39%
PBT 7,187 41,052 5,548 -7,374 -64,838 -67,654 18,820 -14.81%
Tax -3,341 -5,744 -2,849 -3,083 -2,718 -578 11,699 -
NP 3,846 35,308 2,699 -10,457 -67,556 -68,232 30,519 -29.17%
-
NP to SH 3,839 35,318 2,661 -10,446 -67,519 -68,251 30,487 -29.18%
-
Tax Rate 46.49% 13.99% 51.35% - - - -62.16% -
Total Cost 42,602 16,621 78,066 95,513 138,626 290,605 378,579 -30.49%
-
Net Worth 92,938 84,492 50,695 59,142 76,040 135,150 202,774 -12.18%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 92,938 84,492 50,695 59,142 76,040 135,150 202,774 -12.18%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.28% 67.99% 3.34% -12.29% -95.06% -30.68% 7.46% -
ROE 4.13% 41.80% 5.25% -17.66% -88.79% -50.50% 15.03% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.50 6.15 9.56 10.07 8.41 26.33 48.42 -30.38%
EPS 0.45 4.18 0.31 -1.24 -7.99 -8.08 3.61 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.06 0.07 0.09 0.16 0.24 -12.18%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.50 6.15 9.56 10.07 8.41 26.32 48.42 -30.38%
EPS 0.45 4.18 0.31 -1.24 -7.99 -8.08 3.61 -29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.06 0.07 0.09 0.16 0.24 -12.18%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.08 0.115 0.085 0.025 0.105 0.12 0.245 -
P/RPS 1.46 1.87 0.89 0.25 1.25 0.45 0.51 19.14%
P/EPS 17.61 2.75 26.99 -2.02 -1.31 -1.50 6.79 17.19%
EY 5.68 36.35 3.71 -49.45 -76.11 -66.71 14.73 -14.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.15 1.42 0.36 1.17 0.75 1.02 -5.41%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 06/04/21 28/02/20 28/02/19 19/02/18 20/02/17 19/02/16 -
Price 0.075 0.12 0.07 0.055 0.125 0.15 0.245 -
P/RPS 1.36 1.95 0.73 0.55 1.49 0.57 0.51 17.74%
P/EPS 16.51 2.87 22.23 -4.45 -1.56 -1.87 6.79 15.94%
EY 6.06 34.83 4.50 -22.48 -63.93 -53.37 14.73 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.20 1.17 0.79 1.39 0.94 1.02 -6.52%

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