[ZELAN] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 43.27%
YoY- 146.61%
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
Revenue 33,631 61,391 88,012 250,207 25,290 12,803 98,113 -14.65%
PBT 7,170 -36,292 14,136 40,167 23,109 -7,672 3,374 11.80%
Tax -44 -1,281 1,296 -4,987 -125 -371 -2,626 -45.40%
NP 7,126 -37,573 15,432 35,180 22,984 -8,043 748 39.60%
-
NP to SH 7,127 -37,573 15,429 35,219 22,986 -8,045 874 36.42%
-
Tax Rate 0.61% - -9.17% 12.42% 0.54% - 77.83% -
Total Cost 26,505 98,964 72,580 215,027 2,306 20,846 97,365 -17.51%
-
Net Worth 143,632 168,979 194,325 97,661 191,550 258,790 448,653 -15.51%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 143,632 168,979 194,325 97,661 191,550 258,790 448,653 -15.51%
NOSH 844,895 844,895 844,895 844,895 563,382 562,587 582,666 5.65%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.19% -61.20% 17.53% 14.06% 90.88% -62.82% 0.76% -
ROE 4.96% -22.24% 7.94% 36.06% 12.00% -3.11% 0.19% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.98 7.27 10.42 40.99 4.49 2.28 16.84 -19.22%
EPS 0.84 -4.45 1.83 5.77 4.08 -1.43 0.15 29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.23 0.16 0.34 0.46 0.77 -20.03%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.98 7.27 10.42 29.61 2.99 1.52 11.61 -14.65%
EPS 0.84 -4.45 1.83 4.17 2.72 -0.95 0.10 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.23 0.1156 0.2267 0.3063 0.531 -15.51%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/06/12 30/06/11 30/06/10 -
Price 0.175 0.22 0.31 0.22 0.38 0.40 0.53 -
P/RPS 4.40 3.03 2.98 1.76 8.47 17.58 3.15 5.07%
P/EPS 20.75 -4.95 16.98 12.60 9.31 -27.97 353.33 -34.26%
EY 4.82 -20.21 5.89 7.94 10.74 -3.57 0.28 52.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.35 1.05 1.12 0.87 0.69 6.10%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 CAGR
Date 26/05/17 20/05/16 27/05/15 21/05/14 15/08/12 18/08/11 17/08/10 -
Price 0.145 0.21 0.33 0.25 0.37 0.31 0.75 -
P/RPS 3.64 2.89 3.17 2.01 8.24 13.62 4.45 -2.93%
P/EPS 17.19 -4.72 18.07 14.32 9.07 -21.68 500.00 -39.27%
EY 5.82 -21.18 5.53 6.98 11.03 -4.61 0.20 64.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.05 1.43 1.19 1.09 0.67 0.97 -1.93%

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