[ZELAN] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.91%
YoY- -116.3%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 51,529 46,790 86,592 80,817 149,615 323,891 353,032 -27.41%
PBT 40,530 9,608 3,941 -79,095 -35,504 -35,425 58,312 -5.87%
Tax -6,117 -2,492 -4,183 371 -865 10,162 -4,128 6.76%
NP 34,413 7,116 -242 -78,724 -36,369 -25,263 54,184 -7.28%
-
NP to SH 34,429 7,109 -237 -78,698 -36,384 -25,276 54,178 -7.27%
-
Tax Rate 15.09% 25.94% 106.14% - - - 7.08% -
Total Cost 17,116 39,674 86,834 159,541 185,984 349,154 298,848 -37.88%
-
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 101,387 42,246 42,246 59,142 135,183 177,427 202,774 -10.90%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 66.78% 15.21% -0.28% -97.41% -24.31% -7.80% 15.35% -
ROE 33.96% 16.83% -0.56% -133.06% -26.91% -14.25% 26.72% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.10 5.54 10.25 9.57 17.71 38.34 41.78 -27.41%
EPS 4.07 0.84 -0.03 -9.31 -4.31 -2.99 6.41 -7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 844,895
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 6.10 5.54 10.25 9.57 17.71 38.33 41.78 -27.41%
EPS 4.07 0.84 -0.03 -9.31 -4.31 -2.99 6.41 -7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.05 0.05 0.07 0.16 0.21 0.24 -10.90%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.115 0.06 0.07 0.08 0.14 0.15 0.325 -
P/RPS 1.89 1.08 0.68 0.84 0.79 0.39 0.78 15.87%
P/EPS 2.82 7.13 -249.55 -0.86 -3.25 -5.01 5.07 -9.30%
EY 35.43 14.02 -0.40 -116.43 -30.76 -19.94 19.73 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.20 1.40 1.14 0.88 0.71 1.35 -5.51%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 28/08/20 22/08/19 27/08/18 22/08/17 22/08/16 24/08/15 -
Price 0.135 0.12 0.085 0.07 0.125 0.205 0.235 -
P/RPS 2.21 2.17 0.83 0.73 0.71 0.53 0.56 25.68%
P/EPS 3.31 14.26 -303.03 -0.75 -2.90 -6.85 3.66 -1.65%
EY 30.18 7.01 -0.33 -133.06 -34.45 -14.59 27.29 1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.40 1.70 1.00 0.78 0.98 0.98 2.39%

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