[ZELAN] YoY Quarter Result on 30-Apr-2003 [#1]

Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 1458.12%
YoY- -47.99%
View:
Show?
Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 155,428 133,713 127,494 0 9 2,707 4,545 80.11%
PBT 34,272 22,962 52,101 7,065 17,998 -6,238 -1,947 -
Tax -6,277 -6,642 -7,388 -256 -4,907 6,238 1,947 -
NP 27,995 16,320 44,713 6,809 13,091 0 0 -
-
NP to SH 27,545 16,320 44,713 6,809 13,091 -4,893 -1,030 -
-
Tax Rate 18.32% 28.93% 14.18% 3.62% 27.26% - - -
Total Cost 127,433 117,393 82,781 -6,809 -13,082 2,707 4,545 74.25%
-
Net Worth 729,463 487,626 405,457 246,362 185,717 245,311 334,543 13.86%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 729,463 487,626 405,457 246,362 185,717 245,311 334,543 13.86%
NOSH 281,646 281,865 281,568 61,900 61,905 61,858 41,200 37.74%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 18.01% 12.21% 35.07% 0.00% 145,455.56% 0.00% 0.00% -
ROE 3.78% 3.35% 11.03% 2.76% 7.05% -1.99% -0.31% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 55.19 47.44 45.28 0.00 0.01 4.38 11.03 30.76%
EPS 9.78 5.79 15.88 11.00 21.15 -7.91 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 1.73 1.44 3.98 3.00 3.9657 8.12 -17.33%
Adjusted Per Share Value based on latest NOSH - 61,900
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 18.40 15.83 15.09 0.00 0.00 0.32 0.54 80.00%
EPS 3.26 1.93 5.29 0.81 1.55 -0.58 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8634 0.5771 0.4799 0.2916 0.2198 0.2903 0.3959 13.87%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 2.25 1.41 1.50 0.89 1.75 1.40 4.15 -
P/RPS 4.08 2.97 3.31 0.00 12,037.27 31.99 37.62 -30.93%
P/EPS 23.01 24.35 9.45 8.09 8.28 -17.70 -166.00 -
EY 4.35 4.11 10.59 12.36 12.08 -5.65 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 1.04 0.22 0.58 0.35 0.51 9.30%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 21/06/00 -
Price 1.90 1.38 1.45 1.23 1.48 1.27 3.35 -
P/RPS 3.44 2.91 3.20 0.00 10,180.09 29.02 30.37 -30.42%
P/EPS 19.43 23.83 9.13 11.18 7.00 -16.06 -134.00 -
EY 5.15 4.20 10.95 8.94 14.29 -6.23 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.01 0.31 0.49 0.32 0.41 10.08%

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