[ZELAN] YoY Quarter Result on 31-Mar-2011 [#4]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -340.49%
YoY- 11.26%
View:
Show?
Quarter Result
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 86,862 80,816 -12,957 -54,669 44,911 526,255 530,824 -23.50%
PBT 16,148 -41,034 -49,962 -198,025 -216,982 69,073 45,725 -14.27%
Tax -876 -1,987 -11,568 16,113 80 -10,887 -9,692 -29.93%
NP 15,272 -43,021 -61,530 -181,912 -216,902 58,186 36,033 -11.93%
-
NP to SH 15,272 -43,129 -61,437 -181,901 -204,993 -57,543 30,122 -9.56%
-
Tax Rate 5.42% - - - - 15.76% 21.20% -
Total Cost 71,590 123,837 48,573 127,243 261,813 468,069 494,791 -24.88%
-
Net Worth 177,188 146,390 230,980 270,397 355,595 467,684 816,390 -20.23%
Dividend
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 36,596 -
Div Payout % - - - - - - 121.50% -
Equity
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 177,188 146,390 230,980 270,397 355,595 467,684 816,390 -20.23%
NOSH 844,895 563,041 563,367 563,327 428,428 563,475 563,028 6.19%
Ratio Analysis
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 17.58% -53.23% 0.00% 0.00% -482.96% 11.06% 6.79% -
ROE 8.62% -29.46% -26.60% -67.27% -57.65% -12.30% 3.69% -
Per Share
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.29 14.35 0.00 0.00 10.48 93.39 94.28 -27.95%
EPS 1.81 -7.66 -10.91 -32.29 -36.39 -10.22 5.35 -14.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.50 -
NAPS 0.21 0.26 0.41 0.48 0.83 0.83 1.45 -24.87%
Adjusted Per Share Value based on latest NOSH - 563,327
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.28 9.56 0.00 0.00 5.32 62.28 62.83 -23.50%
EPS 1.81 -5.10 -7.27 -21.53 -24.26 -6.81 3.57 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.33 -
NAPS 0.2097 0.1733 0.2734 0.32 0.4209 0.5535 0.9662 -20.23%
Price Multiplier on Financial Quarter End Date
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/12/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.265 0.28 0.44 0.52 0.56 0.56 2.55 -
P/RPS 2.57 1.95 0.00 0.00 5.34 0.60 2.70 -0.72%
P/EPS 17.79 -3.66 -4.03 -1.61 -1.17 -5.48 47.66 -13.57%
EY 5.62 -27.36 -24.78 -62.10 -85.44 -18.24 2.10 15.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.55 -
P/NAPS 1.26 1.08 1.07 1.08 0.67 0.67 1.76 -4.82%
Price Multiplier on Announcement Date
31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/02/15 29/05/13 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 -
Price 0.34 0.34 0.38 0.44 0.52 1.00 2.67 -
P/RPS 3.30 2.37 0.00 0.00 4.96 1.07 2.83 2.30%
P/EPS 22.82 -4.44 -3.48 -1.36 -1.09 -9.79 49.91 -10.93%
EY 4.38 -22.53 -28.70 -73.39 -92.01 -10.21 2.00 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 1.62 1.31 0.93 0.92 0.63 1.20 1.84 -1.86%

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