[ZELAN] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -84.29%
YoY- -13.03%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,323 9,320 19,967 34,360 11,495 56,493 115,079 -32.03%
PBT 910 2,737 2,910 -6,818 -2,408 8,904 12,721 -35.54%
Tax -565 -109 -694 659 -3,051 -1,527 -2,567 -22.27%
NP 345 2,628 2,216 -6,159 -5,459 7,377 10,154 -43.05%
-
NP to SH 346 2,584 2,209 -6,159 -5,449 7,384 10,145 -43.02%
-
Tax Rate 62.09% 3.98% 23.85% - - 17.15% 20.18% -
Total Cost 10,978 6,692 17,751 40,519 16,954 49,116 104,925 -31.33%
-
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.05% 28.20% 11.10% -17.92% -47.49% 13.06% 8.82% -
ROE 0.34% 6.12% 5.23% -10.41% -4.03% 4.16% 5.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.34 1.10 2.36 4.07 1.36 6.69 13.62 -32.03%
EPS 0.04 0.31 0.26 -0.73 -0.64 0.87 1.20 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.34 1.10 2.36 4.07 1.36 6.69 13.62 -32.03%
EPS 0.04 0.31 0.26 -0.73 -0.64 0.87 1.20 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.115 0.06 0.07 0.08 0.14 0.15 0.325 -
P/RPS 8.58 5.44 2.96 1.97 10.29 2.24 2.39 23.71%
P/EPS 280.82 19.62 26.77 -10.97 -21.71 17.16 27.07 47.62%
EY 0.36 5.10 3.73 -9.11 -4.61 5.83 3.69 -32.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.20 1.40 1.14 0.88 0.71 1.35 -5.51%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 28/08/20 22/08/19 27/08/18 22/08/17 22/08/16 24/08/15 -
Price 0.135 0.12 0.085 0.07 0.125 0.205 0.235 -
P/RPS 10.07 10.88 3.60 1.72 9.19 3.07 1.73 34.08%
P/EPS 329.66 39.24 32.51 -9.60 -19.38 23.46 19.57 60.03%
EY 0.30 2.55 3.08 -10.41 -5.16 4.26 5.11 -37.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.40 1.70 1.00 0.78 0.98 0.98 2.39%

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