[ZELAN] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 14.55%
YoY- -33.44%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 17,387 64,696 111,973 86,862 80,816 -12,957 -54,669 -
PBT -59,343 -40,344 -15,666 16,148 -41,034 -49,962 -198,025 -16.33%
Tax 228 2,027 -2,863 -876 -1,987 -11,568 16,113 -46.74%
NP -59,115 -38,317 -18,529 15,272 -43,021 -61,530 -181,912 -15.32%
-
NP to SH -59,098 -38,332 -18,532 15,272 -43,129 -61,437 -181,901 -15.32%
-
Tax Rate - - - 5.42% - - - -
Total Cost 76,502 103,013 130,502 71,590 123,837 48,573 127,243 -7.25%
-
Net Worth 76,040 135,090 202,774 177,188 146,390 230,980 270,397 -17.11%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 76,040 135,090 202,774 177,188 146,390 230,980 270,397 -17.11%
NOSH 844,895 844,895 844,895 844,895 563,041 563,367 563,327 6.18%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -340.00% -59.23% -16.55% 17.58% -53.23% 0.00% 0.00% -
ROE -77.72% -28.38% -9.14% 8.62% -29.46% -26.60% -67.27% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.06 7.66 13.25 10.29 14.35 0.00 0.00 -
EPS -6.99 -4.54 -2.19 1.81 -7.66 -10.91 -32.29 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.16 0.24 0.21 0.26 0.41 0.48 -21.93%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.06 7.66 13.25 10.28 9.56 0.00 0.00 -
EPS -6.99 -4.54 -2.19 1.81 -5.10 -7.27 -21.53 -15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.1599 0.24 0.2097 0.1733 0.2734 0.32 -17.11%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 29/03/13 30/03/12 31/03/11 -
Price 0.105 0.12 0.245 0.265 0.28 0.44 0.52 -
P/RPS 5.10 1.56 1.85 2.57 1.95 0.00 0.00 -
P/EPS -1.50 -2.69 -11.17 17.79 -3.66 -4.03 -1.61 -1.04%
EY -66.62 -37.21 -8.95 5.62 -27.36 -24.78 -62.10 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.75 1.02 1.26 1.08 1.07 1.08 1.19%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/02/18 20/02/17 19/02/16 23/02/15 29/05/13 28/05/12 27/05/11 -
Price 0.125 0.15 0.245 0.34 0.34 0.38 0.44 -
P/RPS 6.07 1.95 1.85 3.30 2.37 0.00 0.00 -
P/EPS -1.79 -3.36 -11.17 22.82 -4.44 -3.48 -1.36 4.14%
EY -55.96 -29.77 -8.95 4.38 -22.53 -28.70 -73.39 -3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.94 1.02 1.62 1.31 0.93 0.92 6.29%

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