[ZELAN] YoY Cumulative Quarter Result on 31-Oct-2003 [#3]

Announcement Date
11-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- -0.33%
YoY- -33.26%
View:
Show?
Cumulative Result
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 1,481,969 428,325 446,536 82 9 6,045 9,791 84.81%
PBT -52,570 77,909 101,849 10,509 20,255 84,543 -5,323 32.34%
Tax -19,061 -20,322 -25,693 -1,074 -6,117 -17,434 5,323 -
NP -71,631 57,587 76,156 9,435 14,138 67,109 0 -
-
NP to SH -79,684 56,735 76,156 9,435 14,138 67,109 -10,613 27.97%
-
Tax Rate - 26.08% 25.23% 10.22% 30.20% 20.62% - -
Total Cost 1,553,600 370,738 370,380 -9,353 -14,129 -61,064 9,791 85.88%
-
Net Worth 422,353 487,104 447,810 126,914 185,710 318,741 320,618 3.42%
Dividend
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 28,156 14,078 - - - - - -
Div Payout % 0.00% 24.81% - - - - - -
Equity
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 422,353 487,104 447,810 126,914 185,710 318,741 320,618 3.42%
NOSH 563,196 281,563 281,642 61,909 61,903 61,891 41,263 37.68%
Ratio Analysis
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin -4.83% 13.44% 17.05% 11,506.10% 157,088.89% 1,110.16% 0.00% -
ROE -18.87% 11.65% 17.01% 7.43% 7.61% 21.05% -3.31% -
Per Share
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 263.16 152.12 158.55 0.13 0.01 9.77 23.73 34.23%
EPS -14.15 20.15 27.04 15.24 22.84 108.43 -25.72 -7.05%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.73 1.59 2.05 3.00 5.15 7.77 -24.87%
Adjusted Per Share Value based on latest NOSH - 61,999
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 175.40 50.69 52.85 0.01 0.00 0.72 1.16 84.79%
EPS -9.43 6.71 9.01 1.12 1.67 7.94 -1.26 27.92%
DPS 3.33 1.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5765 0.53 0.1502 0.2198 0.3772 0.3795 3.42%
Price Multiplier on Financial Quarter End Date
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/12/08 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.88 1.65 1.22 1.33 1.10 1.23 2.00 -
P/RPS 0.33 1.08 0.77 1,004.14 7,565.96 12.59 8.43 -32.73%
P/EPS -6.22 8.19 4.51 8.73 4.82 1.13 -7.78 -2.70%
EY -16.08 12.21 22.16 11.46 20.76 88.15 -12.86 2.77%
DY 5.68 3.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.95 0.77 0.65 0.37 0.24 0.26 20.20%
Price Multiplier on Announcement Date
31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 26/02/09 19/12/05 30/12/04 11/12/03 19/12/02 04/12/01 18/12/00 -
Price 0.80 1.62 1.38 1.29 0.94 1.47 1.75 -
P/RPS 0.30 1.06 0.87 973.94 6,465.46 15.05 7.38 -32.42%
P/EPS -5.65 8.04 5.10 8.46 4.12 1.36 -6.80 -2.24%
EY -17.69 12.44 19.59 11.81 24.30 73.76 -14.70 2.29%
DY 6.25 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 0.87 0.63 0.31 0.29 0.23 20.69%

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