[ZELAN] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 56293.55%
YoY- 3886.27%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 198,000 125,682 156,734 87,710 17 1,558 3,594 95.00%
PBT 27,496 25,098 29,417 22,559 645 -90,625 -76,221 -
Tax -3,943 -867 -7,795 -5,139 -208 90,625 76,221 -
NP 23,553 24,231 21,622 17,420 437 0 0 -
-
NP to SH 23,250 23,425 21,622 17,420 437 -90,736 -66,804 -
-
Tax Rate 14.34% 3.45% 26.50% 22.78% 32.25% - - -
Total Cost 174,447 101,451 135,112 70,290 -420 1,558 3,594 90.93%
-
Net Worth 714,951 703,876 470,165 164,800 185,611 224,944 25,872 73.83%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 28,147 28,155 22,522 4,882 4,949 4,971 - -
Div Payout % 121.07% 120.19% 104.17% 28.03% 1,132.64% 0.00% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 714,951 703,876 470,165 164,800 185,611 224,944 25,872 73.83%
NOSH 281,476 281,550 281,536 122,074 61,870 62,139 61,895 28.70%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 11.90% 19.28% 13.80% 19.86% 2,570.59% 0.00% 0.00% -
ROE 3.25% 3.33% 4.60% 10.57% 0.24% -40.34% -258.21% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 70.34 44.64 55.67 71.85 0.03 2.51 5.81 51.50%
EPS 8.26 8.32 7.68 14.27 0.48 -146.02 -107.93 -
DPS 10.00 10.00 8.00 4.00 8.00 8.00 0.00 -
NAPS 2.54 2.50 1.67 1.35 3.00 3.62 0.418 35.06%
Adjusted Per Share Value based on latest NOSH - 122,074
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 23.43 14.88 18.55 10.38 0.00 0.18 0.43 94.64%
EPS 2.75 2.77 2.56 2.06 0.05 -10.74 -7.91 -
DPS 3.33 3.33 2.67 0.58 0.59 0.59 0.00 -
NAPS 0.8462 0.8331 0.5565 0.195 0.2197 0.2662 0.0306 73.85%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 4.00 1.69 1.44 1.40 0.96 1.57 1.61 -
P/RPS 5.69 3.79 2.59 1.95 3,493.86 62.62 27.73 -23.19%
P/EPS 48.43 20.31 18.75 9.81 135.92 -1.08 -1.49 -
EY 2.07 4.92 5.33 10.19 0.74 -93.01 -67.04 -
DY 2.50 5.92 5.56 2.86 8.33 5.10 0.00 -
P/NAPS 1.57 0.68 0.86 1.04 0.32 0.43 3.85 -13.88%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/03/07 28/03/06 30/03/05 25/03/04 26/03/03 28/03/02 28/03/01 -
Price 4.50 2.00 1.49 1.84 0.87 1.60 1.36 -
P/RPS 6.40 4.48 2.68 2.56 3,166.31 63.81 23.42 -19.43%
P/EPS 54.48 24.04 19.40 12.89 123.17 -1.10 -1.26 -
EY 1.84 4.16 5.15 7.76 0.81 -91.26 -79.36 -
DY 2.22 5.00 5.37 2.17 9.20 5.00 0.00 -
P/NAPS 1.77 0.80 0.89 1.36 0.29 0.44 3.25 -9.62%

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