[ZELAN] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -22.47%
YoY- -326.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Revenue 107,662 19,994 403,148 1,657,645 1,752,824 677,157 588,829 -24.06%
PBT 25,471 -209,617 -301,560 -62,539 135,787 129,265 118,685 -22.06%
Tax -35,876 -1,114 -14,908 -16,790 -31,779 -17,749 -18,951 10.89%
NP -10,405 -210,731 -316,468 -79,329 104,008 111,516 99,734 -
-
NP to SH -10,276 -211,522 -299,603 -194,991 85,991 110,558 97,185 -
-
Tax Rate 140.85% - - - 23.40% 13.73% 15.97% -
Total Cost 118,067 230,725 719,616 1,736,974 1,648,816 565,641 489,095 -20.56%
-
Net Worth 146,440 152,118 416,989 647,693 721,472 1,013,631 563,442 -19.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Div - - - - 64,779 68,974 35,198 -
Div Payout % - - - - 75.33% 62.39% 36.22% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Net Worth 146,440 152,118 416,989 647,693 721,472 1,013,631 563,442 -19.61%
NOSH 563,232 563,400 563,499 563,211 563,650 563,128 281,721 11.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
NP Margin -9.66% -1,053.97% -78.50% -4.79% 5.93% 16.47% 16.94% -
ROE -7.02% -139.05% -71.85% -30.11% 11.92% 10.91% 17.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 19.12 3.55 71.54 294.32 310.98 120.25 209.01 -32.12%
EPS -1.82 -37.54 -53.17 -34.62 15.26 19.63 34.50 -
DPS 0.00 0.00 0.00 0.00 11.50 12.25 12.50 -
NAPS 0.26 0.27 0.74 1.15 1.28 1.80 2.00 -28.14%
Adjusted Per Share Value based on latest NOSH - 563,211
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
RPS 12.74 2.37 47.71 196.19 207.45 80.14 69.69 -24.06%
EPS -1.22 -25.03 -35.46 -23.08 10.18 13.09 11.50 -
DPS 0.00 0.00 0.00 0.00 7.67 8.16 4.17 -
NAPS 0.1733 0.18 0.4935 0.7666 0.8539 1.1997 0.6669 -19.61%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 -
Price 0.36 0.28 0.69 0.89 1.41 5.65 1.91 -
P/RPS 1.88 7.89 0.96 0.30 0.45 4.70 0.91 12.47%
P/EPS -19.73 -0.75 -1.30 -2.57 9.24 28.78 5.54 -
EY -5.07 -134.09 -77.06 -38.90 10.82 3.47 18.06 -
DY 0.00 0.00 0.00 0.00 8.16 2.17 6.54 -
P/NAPS 1.38 1.04 0.93 0.77 1.10 3.14 0.96 6.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 CAGR
Date 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 - 25/09/06 -
Price 0.29 0.35 0.67 0.82 1.35 0.00 2.00 -
P/RPS 1.52 9.86 0.94 0.28 0.43 0.00 0.96 7.72%
P/EPS -15.90 -0.93 -1.26 -2.37 8.85 0.00 5.80 -
EY -6.29 -107.27 -79.36 -42.22 11.30 0.00 17.25 -
DY 0.00 0.00 0.00 0.00 8.52 0.00 6.25 -
P/NAPS 1.12 1.30 0.91 0.71 1.05 0.00 1.00 1.85%

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