[ZELAN] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -239.52%
YoY- -256.24%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Revenue 80,816 -12,957 -54,669 44,911 526,255 530,824 198,000 -13.52%
PBT -41,034 -49,962 -198,025 -216,982 69,073 45,725 27,496 -
Tax -1,987 -11,568 16,113 80 -10,887 -9,692 -3,943 -10.51%
NP -43,021 -61,530 -181,912 -216,902 58,186 36,033 23,553 -
-
NP to SH -43,129 -61,437 -181,901 -204,993 -57,543 30,122 23,250 -
-
Tax Rate - - - - 15.76% 21.20% 14.34% -
Total Cost 123,837 48,573 127,243 261,813 468,069 494,791 174,447 -5.40%
-
Net Worth 146,390 230,980 270,397 355,595 467,684 816,390 714,951 -22.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Div - - - - - 36,596 28,147 -
Div Payout % - - - - - 121.50% 121.07% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Net Worth 146,390 230,980 270,397 355,595 467,684 816,390 714,951 -22.67%
NOSH 563,041 563,367 563,327 428,428 563,475 563,028 281,476 11.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
NP Margin -53.23% 0.00% 0.00% -482.96% 11.06% 6.79% 11.90% -
ROE -29.46% -26.60% -67.27% -57.65% -12.30% 3.69% 3.25% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 14.35 0.00 0.00 10.48 93.39 94.28 70.34 -22.72%
EPS -7.66 -10.91 -32.29 -36.39 -10.22 5.35 8.26 -
DPS 0.00 0.00 0.00 0.00 0.00 6.50 10.00 -
NAPS 0.26 0.41 0.48 0.83 0.83 1.45 2.54 -30.89%
Adjusted Per Share Value based on latest NOSH - 428,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 9.56 0.00 0.00 5.32 62.28 62.83 23.43 -13.52%
EPS -5.10 -7.27 -21.53 -24.26 -6.81 3.57 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 4.33 3.33 -
NAPS 0.1733 0.2734 0.32 0.4209 0.5535 0.9662 0.8462 -22.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 -
Price 0.28 0.44 0.52 0.56 0.56 2.55 4.00 -
P/RPS 1.95 0.00 0.00 5.34 0.60 2.70 5.69 -15.94%
P/EPS -3.66 -4.03 -1.61 -1.17 -5.48 47.66 48.43 -
EY -27.36 -24.78 -62.10 -85.44 -18.24 2.10 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 2.55 2.50 -
P/NAPS 1.08 1.07 1.08 0.67 0.67 1.76 1.57 -5.88%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/05/13 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 27/03/07 -
Price 0.34 0.38 0.44 0.52 1.00 2.67 4.50 -
P/RPS 2.37 0.00 0.00 4.96 1.07 2.83 6.40 -14.87%
P/EPS -4.44 -3.48 -1.36 -1.09 -9.79 49.91 54.48 -
EY -22.53 -28.70 -73.39 -92.01 -10.21 2.00 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 2.43 2.22 -
P/NAPS 1.31 0.93 0.92 0.63 1.20 1.84 1.77 -4.76%

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