[ZELAN] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -4.29%
YoY- 35.67%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Revenue 80,817 149,615 323,891 353,032 240,505 107,662 19,994 22.97%
PBT -79,095 -35,504 -35,425 58,312 50,651 25,471 -209,617 -13.43%
Tax 371 -865 10,162 -4,128 -10,770 -35,876 -1,114 -
NP -78,724 -36,369 -25,263 54,184 39,881 -10,405 -210,731 -13.56%
-
NP to SH -78,698 -36,384 -25,276 54,178 39,934 -10,276 -211,522 -13.61%
-
Tax Rate - - - 7.08% 21.26% 140.85% - -
Total Cost 159,541 185,984 349,154 298,848 200,624 118,067 230,725 -5.31%
-
Net Worth 59,142 135,183 177,427 202,774 122,509 146,440 152,118 -13.05%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Net Worth 59,142 135,183 177,427 202,774 122,509 146,440 152,118 -13.05%
NOSH 844,895 844,895 844,895 844,895 844,895 563,232 563,400 6.18%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
NP Margin -97.41% -24.31% -7.80% 15.35% 16.58% -9.66% -1,053.97% -
ROE -133.06% -26.91% -14.25% 26.72% 32.60% -7.02% -139.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
RPS 9.57 17.71 38.34 41.78 35.34 19.12 3.55 15.81%
EPS -9.31 -4.31 -2.99 6.41 5.87 -1.82 -37.54 -18.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.16 0.21 0.24 0.18 0.26 0.27 -18.11%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
RPS 9.57 17.71 38.33 41.78 28.46 12.74 2.37 22.95%
EPS -9.31 -4.31 -2.99 6.41 4.73 -1.22 -25.03 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.16 0.21 0.24 0.145 0.1733 0.18 -13.05%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/09/12 30/09/11 -
Price 0.08 0.14 0.15 0.325 0.25 0.36 0.28 -
P/RPS 0.84 0.79 0.39 0.78 0.71 1.88 7.89 -28.22%
P/EPS -0.86 -3.25 -5.01 5.07 4.26 -19.73 -0.75 2.04%
EY -116.43 -30.76 -19.94 19.73 23.47 -5.07 -134.09 -2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.88 0.71 1.35 1.39 1.38 1.04 1.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/09/12 30/09/11 CAGR
Date 27/08/18 22/08/17 22/08/16 24/08/15 22/08/14 28/11/12 22/11/11 -
Price 0.07 0.125 0.205 0.235 0.385 0.29 0.35 -
P/RPS 0.73 0.71 0.53 0.56 1.09 1.52 9.86 -31.98%
P/EPS -0.75 -2.90 -6.85 3.66 6.56 -15.90 -0.93 -3.13%
EY -133.06 -34.45 -14.59 27.29 15.24 -6.29 -107.27 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.78 0.98 0.98 2.14 1.12 1.30 -3.81%

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