[ZELAN] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 345.11%
YoY- 156.17%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 115,079 61,025 9,173 101,064 30,701 351,797 477,126 -18.99%
PBT 12,721 18,356 -11,086 20,345 -34,995 -7,450 33,978 -13.54%
Tax -2,567 -5,800 -24,137 -624 -898 -7,549 -6,813 -13.46%
NP 10,154 12,556 -35,223 19,721 -35,893 -14,999 27,165 -13.56%
-
NP to SH 10,145 12,571 -35,202 19,719 -35,106 -13,855 21,926 -10.78%
-
Tax Rate 20.18% 31.60% - 3.07% - - 20.05% -
Total Cost 104,925 48,469 44,396 81,343 66,594 366,796 449,961 -19.39%
-
Net Worth 202,774 122,509 146,440 152,118 416,989 647,693 721,472 -17.13%
Dividend
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 28,182 -
Div Payout % - - - - - - 128.53% -
Equity
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 202,774 122,509 146,440 152,118 416,989 647,693 721,472 -17.13%
NOSH 844,895 844,895 563,232 563,400 563,499 563,211 563,650 6.17%
Ratio Analysis
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.82% 20.58% -383.99% 19.51% -116.91% -4.26% 5.69% -
ROE 5.00% 10.26% -24.04% 12.96% -8.42% -2.14% 3.04% -
Per Share
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.62 8.97 1.63 17.94 5.45 62.46 84.65 -23.71%
EPS 1.20 1.85 -6.25 3.50 -6.23 -2.45 3.89 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.24 0.18 0.26 0.27 0.74 1.15 1.28 -21.96%
Adjusted Per Share Value based on latest NOSH - 563,400
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.62 7.22 1.09 11.96 3.63 41.64 56.47 -18.99%
EPS 1.20 1.49 -4.17 2.33 -4.15 -1.64 2.60 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.34 -
NAPS 0.24 0.145 0.1733 0.18 0.4935 0.7666 0.8539 -17.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/06/15 30/06/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.325 0.25 0.36 0.28 0.69 0.89 1.41 -
P/RPS 2.39 2.79 22.10 1.56 12.66 1.42 1.67 5.45%
P/EPS 27.07 13.54 -5.76 8.00 -11.08 -36.18 36.25 -4.23%
EY 3.69 7.39 -17.36 12.50 -9.03 -2.76 2.76 4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 1.35 1.39 1.38 1.04 0.93 0.77 1.10 3.08%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/08/15 22/08/14 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 -
Price 0.235 0.385 0.29 0.35 0.67 0.82 1.35 -
P/RPS 1.73 4.29 17.81 1.95 12.30 1.31 1.59 1.25%
P/EPS 19.57 20.84 -4.64 10.00 -10.75 -33.33 34.70 -8.13%
EY 5.11 4.80 -21.55 10.00 -9.30 -3.00 2.88 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.98 2.14 1.12 1.30 0.91 0.71 1.05 -1.01%

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