[ZELAN] YoY Quarter Result on 31-Oct-2004 [#3]

Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 19.22%
YoY- 55261.29%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 229,423 407,081 147,053 178,356 0 0 1,376 87.01%
PBT -52,957 -131,424 26,897 26,880 263 1,123 41,027 -
Tax -11,464 600 -6,488 -9,780 -294 -504 -11,816 -0.36%
NP -64,421 -130,824 20,409 17,100 -31 619 29,211 -
-
NP to SH -60,378 -127,902 19,536 17,100 -31 619 29,211 -
-
Tax Rate - - 24.12% 36.38% 111.79% 44.88% 28.80% -
Total Cost 293,844 537,905 126,644 161,256 31 -619 -27,835 -
-
Net Worth 585,756 422,397 486,992 447,924 127,099 184,909 318,721 7.73%
Dividend
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 585,756 422,397 486,992 447,924 127,099 184,909 318,721 7.73%
NOSH 563,227 563,196 281,498 281,713 61,999 61,636 61,887 31.02%
Ratio Analysis
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -28.08% -32.14% 13.88% 9.59% 0.00% 0.00% 2,122.89% -
ROE -10.31% -30.28% 4.01% 3.82% -0.02% 0.33% 9.17% -
Per Share
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 40.73 72.28 52.24 63.31 0.00 0.00 2.22 42.76%
EPS -10.72 -22.71 6.94 6.07 -0.05 1.00 47.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.75 1.73 1.59 2.05 3.00 5.15 -17.77%
Adjusted Per Share Value based on latest NOSH - 281,713
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 27.15 48.18 17.40 21.11 0.00 0.00 0.16 87.42%
EPS -7.15 -15.14 2.31 2.02 0.00 0.07 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6933 0.4999 0.5764 0.5301 0.1504 0.2188 0.3772 7.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/09 31/12/08 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.68 0.88 1.65 1.22 1.33 1.10 1.23 -
P/RPS 1.67 1.22 3.16 1.93 0.00 0.00 55.32 -34.83%
P/EPS -6.34 -3.87 23.78 20.10 -2,660.00 109.53 2.61 -
EY -15.76 -25.81 4.21 4.98 -0.04 0.91 38.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.17 0.95 0.77 0.65 0.37 0.24 12.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 25/02/10 26/02/09 19/12/05 30/12/04 11/12/03 19/12/02 04/12/01 -
Price 0.63 0.80 1.62 1.38 1.29 0.94 1.47 -
P/RPS 1.55 1.11 3.10 2.18 0.00 0.00 66.12 -36.82%
P/EPS -5.88 -3.52 23.34 22.73 -2,580.00 93.60 3.11 -
EY -17.02 -28.39 4.28 4.40 -0.04 1.07 32.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.07 0.94 0.87 0.63 0.31 0.29 9.52%

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