[ZELAN] YoY Quarter Result on 31-Oct-2001 [#3]

Announcement Date
04-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- -31.74%
YoY- 447.42%
View:
Show?
Quarter Result
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 178,356 0 0 1,376 1,718 2,080 2,921 -4.27%
PBT 26,880 263 1,123 41,027 -1,088 228,982 3,608 -2.11%
Tax -9,780 -294 -504 -11,816 1,088 -76,388 -635 -2.86%
NP 17,100 -31 619 29,211 0 152,594 2,973 -1.84%
-
NP to SH 17,100 -31 619 29,211 -8,408 152,594 2,973 -1.84%
-
Tax Rate 36.38% 111.79% 44.88% 28.80% - 33.36% 17.60% -
Total Cost 161,256 31 -619 -27,835 1,718 -150,514 -52 -
-
Net Worth 447,924 127,099 184,909 318,721 320,560 34,248,132 0 -100.00%
Dividend
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 447,924 127,099 184,909 318,721 320,560 34,248,132 0 -100.00%
NOSH 281,713 61,999 61,636 61,887 41,256 41,262 41,234 -2.02%
Ratio Analysis
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 9.59% 0.00% 0.00% 2,122.89% 0.00% 7,336.25% 101.78% -
ROE 3.82% -0.02% 0.33% 9.17% -2.62% 0.45% 0.00% -
Per Share
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 63.31 0.00 0.00 2.22 4.16 5.04 7.08 -2.30%
EPS 6.07 -0.05 1.00 47.20 -20.38 369.81 7.21 0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 2.05 3.00 5.15 7.77 830.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,887
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 21.11 0.00 0.00 0.16 0.20 0.25 0.35 -4.26%
EPS 2.02 0.00 0.07 3.46 -1.00 18.06 0.35 -1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.1504 0.2188 0.3772 0.3794 40.5341 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - - -
Price 1.22 1.33 1.10 1.23 2.00 0.00 0.00 -
P/RPS 1.93 0.00 0.00 55.32 48.03 0.00 0.00 -100.00%
P/EPS 20.10 -2,660.00 109.53 2.61 -9.81 0.00 0.00 -100.00%
EY 4.98 -0.04 0.91 38.37 -10.19 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.37 0.24 0.26 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/12/04 11/12/03 19/12/02 04/12/01 18/12/00 16/12/99 - -
Price 1.38 1.29 0.94 1.47 1.75 0.00 0.00 -
P/RPS 2.18 0.00 0.00 66.12 42.02 0.00 0.00 -100.00%
P/EPS 22.73 -2,580.00 93.60 3.11 -8.59 0.00 0.00 -100.00%
EY 4.40 -0.04 1.07 32.11 -11.65 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.63 0.31 0.29 0.23 0.00 0.00 -100.00%

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