[ZELAN] YoY Cumulative Quarter Result on 31-Jan-2002 [#4]

Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -134.67%
YoY- 69.95%
View:
Show?
Cumulative Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 603,270 87,792 26 7,603 13,385 9,201 10,357 -4.22%
PBT 131,266 33,068 20,900 -6,082 -81,543 222,450 -20,336 -
Tax -33,488 -6,213 -6,325 6,082 81,543 -73,608 20,336 -
NP 97,778 26,855 14,575 0 0 148,842 0 -100.00%
-
NP to SH 97,778 26,855 14,575 -23,266 -77,416 148,842 -22,070 -
-
Tax Rate 25.51% 18.79% 30.26% - - 33.09% - -
Total Cost 505,492 60,937 -14,549 7,603 13,385 -139,641 10,357 -4.04%
-
Net Worth 470,303 164,792 239,512 224,056 25,871 338,764 193,922 -0.93%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 22,529 4,882 4,951 4,951 4,951 - - -100.00%
Div Payout % 23.04% 18.18% 33.97% 0.00% 0.00% - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 470,303 164,792 239,512 224,056 25,871 338,764 193,922 -0.93%
NOSH 281,618 122,068 61,889 61,894 61,893 41,262 41,260 -2.02%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 16.21% 30.59% 56,057.69% 0.00% 0.00% 1,617.67% 0.00% -
ROE 20.79% 16.30% 6.09% -10.38% -299.23% 43.94% -11.38% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 214.22 71.92 0.04 12.28 21.63 22.30 25.10 -2.25%
EPS 34.72 22.00 23.55 -37.59 -125.08 360.72 -53.49 -
DPS 8.00 4.00 8.00 8.00 8.00 0.00 0.00 -100.00%
NAPS 1.67 1.35 3.87 3.62 0.418 8.21 4.70 1.10%
Adjusted Per Share Value based on latest NOSH - 62,139
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 71.40 10.39 0.00 0.90 1.58 1.09 1.23 -4.22%
EPS 11.57 3.18 1.73 -2.75 -9.16 17.62 -2.61 -
DPS 2.67 0.58 0.59 0.59 0.59 0.00 0.00 -100.00%
NAPS 0.5566 0.195 0.2835 0.2652 0.0306 0.4009 0.2295 -0.93%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 1.44 1.40 0.96 1.57 1.61 3.15 0.00 -
P/RPS 0.67 1.95 2,285.15 12.78 7.44 14.13 0.00 -100.00%
P/EPS 4.15 6.36 4.08 -4.18 -1.29 0.87 0.00 -100.00%
EY 24.11 15.71 24.53 -23.94 -77.69 114.51 0.00 -100.00%
DY 5.56 2.86 8.33 5.10 4.97 0.00 0.00 -100.00%
P/NAPS 0.86 1.04 0.25 0.43 3.85 0.38 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/03/05 25/03/04 26/03/03 28/03/02 28/03/01 28/03/00 - -
Price 1.49 1.84 0.87 1.60 1.36 4.50 0.00 -
P/RPS 0.70 2.56 2,070.92 13.03 6.29 20.18 0.00 -100.00%
P/EPS 4.29 8.36 3.69 -4.26 -1.09 1.25 0.00 -100.00%
EY 23.30 11.96 27.07 -23.49 -91.97 80.16 0.00 -100.00%
DY 5.37 2.17 9.20 5.00 5.88 0.00 0.00 -100.00%
P/NAPS 0.89 1.36 0.22 0.44 3.25 0.55 0.00 -100.00%

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