[ZELAN] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -29.4%
YoY- 100.48%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 125,682 156,734 87,710 17 1,558 3,594 3,495 81.57%
PBT 25,098 29,417 22,559 645 -90,625 -76,221 -1,406 -
Tax -867 -7,795 -5,139 -208 90,625 76,221 1,406 -
NP 24,231 21,622 17,420 437 0 0 0 -
-
NP to SH 23,425 21,622 17,420 437 -90,736 -66,804 -665 -
-
Tax Rate 3.45% 26.50% 22.78% 32.25% - - - -
Total Cost 101,451 135,112 70,290 -420 1,558 3,594 3,495 75.21%
-
Net Worth 703,876 470,165 164,800 185,611 224,944 25,872 339,108 12.93%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 28,155 22,522 4,882 4,949 4,971 - 3,304 42.87%
Div Payout % 120.19% 104.17% 28.03% 1,132.64% 0.00% - 0.00% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 703,876 470,165 164,800 185,611 224,944 25,872 339,108 12.93%
NOSH 281,550 281,536 122,074 61,870 62,139 61,895 41,304 37.65%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 19.28% 13.80% 19.86% 2,570.59% 0.00% 0.00% 0.00% -
ROE 3.33% 4.60% 10.57% 0.24% -40.34% -258.21% -0.20% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 44.64 55.67 71.85 0.03 2.51 5.81 8.46 31.91%
EPS 8.32 7.68 14.27 0.48 -146.02 -107.93 -1.61 -
DPS 10.00 8.00 4.00 8.00 8.00 0.00 8.00 3.78%
NAPS 2.50 1.67 1.35 3.00 3.62 0.418 8.21 -17.96%
Adjusted Per Share Value based on latest NOSH - 61,870
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 14.88 18.55 10.38 0.00 0.18 0.43 0.41 81.85%
EPS 2.77 2.56 2.06 0.05 -10.74 -7.91 -0.08 -
DPS 3.33 2.67 0.58 0.59 0.59 0.00 0.39 42.91%
NAPS 0.8331 0.5565 0.195 0.2197 0.2662 0.0306 0.4013 12.93%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.69 1.44 1.40 0.96 1.57 1.61 3.15 -
P/RPS 3.79 2.59 1.95 3,493.86 62.62 27.73 37.23 -31.64%
P/EPS 20.31 18.75 9.81 135.92 -1.08 -1.49 -195.65 -
EY 4.92 5.33 10.19 0.74 -93.01 -67.04 -0.51 -
DY 5.92 5.56 2.86 8.33 5.10 0.00 2.54 15.13%
P/NAPS 0.68 0.86 1.04 0.32 0.43 3.85 0.38 10.17%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 28/03/01 28/03/00 -
Price 2.00 1.49 1.84 0.87 1.60 1.36 4.50 -
P/RPS 4.48 2.68 2.56 3,166.31 63.81 23.42 53.18 -33.76%
P/EPS 24.04 19.40 12.89 123.17 -1.10 -1.26 -279.50 -
EY 4.16 5.15 7.76 0.81 -91.26 -79.36 -0.36 -
DY 5.00 5.37 2.17 9.20 5.00 0.00 1.78 18.76%
P/NAPS 0.80 0.89 1.36 0.29 0.44 3.25 0.55 6.43%

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