[ZELAN] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 97.25%
YoY- 99.7%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 46,336 51,529 46,790 86,592 80,817 149,615 323,891 -27.67%
PBT 11,217 40,530 9,608 3,941 -79,095 -35,504 -35,425 -
Tax -3,159 -6,117 -2,492 -4,183 371 -865 10,162 -
NP 8,058 34,413 7,116 -242 -78,724 -36,369 -25,263 -
-
NP to SH 8,062 34,429 7,109 -237 -78,698 -36,384 -25,276 -
-
Tax Rate 28.16% 15.09% 25.94% 106.14% - - - -
Total Cost 38,278 17,116 39,674 86,834 159,541 185,984 349,154 -30.80%
-
Net Worth 92,938 101,387 42,246 42,246 59,142 135,183 177,427 -10.21%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 92,938 101,387 42,246 42,246 59,142 135,183 177,427 -10.21%
NOSH 844,920 844,920 844,920 844,920 844,895 844,895 844,895 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 17.39% 66.78% 15.21% -0.28% -97.41% -24.31% -7.80% -
ROE 8.67% 33.96% 16.83% -0.56% -133.06% -26.91% -14.25% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.48 6.10 5.54 10.25 9.57 17.71 38.34 -27.68%
EPS 0.95 4.07 0.84 -0.03 -9.31 -4.31 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.05 0.05 0.07 0.16 0.21 -10.21%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.48 6.10 5.54 10.25 9.57 17.71 38.33 -27.67%
EPS 0.95 4.07 0.84 -0.03 -9.31 -4.31 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.05 0.05 0.07 0.16 0.21 -10.21%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.05 0.115 0.06 0.07 0.08 0.14 0.15 -
P/RPS 0.91 1.89 1.08 0.68 0.84 0.79 0.39 15.15%
P/EPS 5.24 2.82 7.13 -249.55 -0.86 -3.25 -5.01 -
EY 19.08 35.43 14.02 -0.40 -116.43 -30.76 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.96 1.20 1.40 1.14 0.88 0.71 -7.31%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 24/08/21 28/08/20 22/08/19 27/08/18 22/08/17 22/08/16 -
Price 0.05 0.135 0.12 0.085 0.07 0.125 0.205 -
P/RPS 0.91 2.21 2.17 0.83 0.73 0.71 0.53 9.42%
P/EPS 5.24 3.31 14.26 -303.03 -0.75 -2.90 -6.85 -
EY 19.08 30.18 7.01 -0.33 -133.06 -34.45 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.13 2.40 1.70 1.00 0.78 0.98 -12.16%

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