[ZELAN] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
15-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 32.08%
YoY- 523.87%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 479,157 316,094 281,272 268,180 82 9 4,670 116.29%
PBT 101,769 66,690 51,012 74,969 10,246 19,133 43,518 15.20%
Tax -13,806 -11,596 -13,834 -15,913 -780 -4,668 -5,618 16.15%
NP 87,963 55,094 37,178 59,056 9,466 14,465 37,900 15.05%
-
NP to SH 87,308 54,224 37,199 59,056 9,466 14,465 37,900 14.91%
-
Tax Rate 13.57% 17.39% 27.12% 21.23% 7.61% 24.40% 12.91% -
Total Cost 391,194 261,000 244,094 209,124 -9,384 -14,456 -33,230 -
-
Net Worth 1,013,899 735,192 487,163 430,880 243,924 242,579 289,681 23.20%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 42,245 14,084 14,079 - - - - -
Div Payout % 48.39% 25.97% 37.85% - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 1,013,899 735,192 487,163 430,880 243,924 242,579 289,681 23.20%
NOSH 563,277 281,683 281,597 281,621 61,909 61,882 61,897 44.46%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 18.36% 17.43% 13.22% 22.02% 11,543.90% 160,722.22% 811.56% -
ROE 8.61% 7.38% 7.64% 13.71% 3.88% 5.96% 13.08% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 85.07 112.22 99.88 95.23 0.13 0.01 7.54 49.73%
EPS 15.50 19.25 13.21 20.97 15.29 23.37 61.23 -20.45%
DPS 7.50 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.61 1.73 1.53 3.94 3.92 4.68 -14.71%
Adjusted Per Share Value based on latest NOSH - 281,787
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 56.71 37.41 33.29 31.74 0.01 0.00 0.55 116.46%
EPS 10.33 6.42 4.40 6.99 1.12 1.71 4.49 14.88%
DPS 5.00 1.67 1.67 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.8701 0.5766 0.51 0.2887 0.2871 0.3429 23.20%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 5.65 1.91 1.38 1.61 1.91 1.28 1.41 -
P/RPS 6.64 1.70 1.38 1.69 1,442.04 8,801.08 18.69 -15.83%
P/EPS 36.45 9.92 10.45 7.68 12.49 5.48 2.30 58.45%
EY 2.74 10.08 9.57 13.02 8.01 18.26 43.43 -36.89%
DY 1.33 2.62 3.62 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.73 0.80 1.05 0.48 0.33 0.30 47.87%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 -
Price 6.25 2.00 1.57 1.40 1.92 1.05 1.15 -
P/RPS 7.35 1.78 1.57 1.47 1,449.59 7,219.63 15.24 -11.43%
P/EPS 40.32 10.39 11.88 6.68 12.56 4.49 1.88 66.64%
EY 2.48 9.63 8.41 14.98 7.96 22.26 53.24 -40.00%
DY 1.20 2.50 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 0.77 0.91 0.92 0.49 0.27 0.25 54.99%

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