[ZELAN] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 148.88%
YoY- -69.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 37,314 41,399 46,336 51,529 46,790 86,592 80,817 -12.07%
PBT 55,910 7,066 11,217 40,530 9,608 3,941 -79,095 -
Tax -1,941 -4,551 -3,159 -6,117 -2,492 -4,183 371 -
NP 53,969 2,515 8,058 34,413 7,116 -242 -78,724 -
-
NP to SH 53,998 2,498 8,062 34,429 7,109 -237 -78,698 -
-
Tax Rate 3.47% 64.41% 28.16% 15.09% 25.94% 106.14% - -
Total Cost -16,655 38,884 38,278 17,116 39,674 86,834 159,541 -
-
Net Worth 160,118 92,938 92,938 101,387 42,246 42,246 59,142 18.03%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 160,118 92,938 92,938 101,387 42,246 42,246 59,142 18.03%
NOSH 842,727 844,920 844,920 844,920 844,920 844,920 844,895 -0.04%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 144.63% 6.08% 17.39% 66.78% 15.21% -0.28% -97.41% -
ROE 33.72% 2.69% 8.67% 33.96% 16.83% -0.56% -133.06% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.43 4.90 5.48 6.10 5.54 10.25 9.57 -12.03%
EPS 6.41 0.30 0.95 4.07 0.84 -0.03 -9.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.11 0.12 0.05 0.05 0.07 18.08%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.43 4.91 5.50 6.11 5.55 10.28 9.59 -12.06%
EPS 6.41 0.30 0.96 4.09 0.84 -0.03 -9.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1103 0.1103 0.1203 0.0501 0.0501 0.0702 18.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.065 0.03 0.05 0.115 0.06 0.07 0.08 -
P/RPS 1.47 0.61 0.91 1.89 1.08 0.68 0.84 9.76%
P/EPS 1.01 10.15 5.24 2.82 7.13 -249.55 -0.86 -
EY 98.58 9.86 19.08 35.43 14.02 -0.40 -116.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.45 0.96 1.20 1.40 1.14 -18.24%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 25/08/22 24/08/21 28/08/20 22/08/19 27/08/18 -
Price 0.055 0.035 0.05 0.135 0.12 0.085 0.07 -
P/RPS 1.24 0.71 0.91 2.21 2.17 0.83 0.73 9.22%
P/EPS 0.86 11.84 5.24 3.31 14.26 -303.03 -0.75 -
EY 116.50 8.45 19.08 30.18 7.01 -0.33 -133.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.45 1.13 2.40 1.70 1.00 -18.62%

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