[ZELAN] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -7.63%
YoY- -53.65%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Revenue 240,505 107,662 19,994 403,148 1,657,645 1,752,824 677,157 -13.89%
PBT 50,651 25,471 -209,617 -301,560 -62,539 135,787 129,265 -12.66%
Tax -10,770 -35,876 -1,114 -14,908 -16,790 -31,779 -17,749 -6.96%
NP 39,881 -10,405 -210,731 -316,468 -79,329 104,008 111,516 -13.80%
-
NP to SH 39,934 -10,276 -211,522 -299,603 -194,991 85,991 110,558 -13.68%
-
Tax Rate 21.26% 140.85% - - - 23.40% 13.73% -
Total Cost 200,624 118,067 230,725 719,616 1,736,974 1,648,816 565,641 -13.90%
-
Net Worth 122,509 146,440 152,118 416,989 647,693 721,472 1,013,631 -26.31%
Dividend
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Div - - - - - 64,779 68,974 -
Div Payout % - - - - - 75.33% 62.39% -
Equity
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Net Worth 122,509 146,440 152,118 416,989 647,693 721,472 1,013,631 -26.31%
NOSH 844,895 563,232 563,400 563,499 563,211 563,650 563,128 6.03%
Ratio Analysis
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
NP Margin 16.58% -9.66% -1,053.97% -78.50% -4.79% 5.93% 16.47% -
ROE 32.60% -7.02% -139.05% -71.85% -30.11% 11.92% 10.91% -
Per Share
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
RPS 35.34 19.12 3.55 71.54 294.32 310.98 120.25 -16.21%
EPS 5.87 -1.82 -37.54 -53.17 -34.62 15.26 19.63 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 11.50 12.25 -
NAPS 0.18 0.26 0.27 0.74 1.15 1.28 1.80 -28.30%
Adjusted Per Share Value based on latest NOSH - 563,499
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
RPS 28.46 12.74 2.37 47.71 196.19 207.45 80.14 -13.89%
EPS 4.73 -1.22 -25.03 -35.46 -23.08 10.18 13.09 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 7.67 8.16 -
NAPS 0.145 0.1733 0.18 0.4935 0.7666 0.8539 1.1997 -26.31%
Price Multiplier on Financial Quarter End Date
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Date 30/06/14 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 -
Price 0.25 0.36 0.28 0.69 0.89 1.41 5.65 -
P/RPS 0.71 1.88 7.89 0.96 0.30 0.45 4.70 -23.89%
P/EPS 4.26 -19.73 -0.75 -1.30 -2.57 9.24 28.78 -24.12%
EY 23.47 -5.07 -134.09 -77.06 -38.90 10.82 3.47 31.81%
DY 0.00 0.00 0.00 0.00 0.00 8.16 2.17 -
P/NAPS 1.39 1.38 1.04 0.93 0.77 1.10 3.14 -11.10%
Price Multiplier on Announcement Date
30/06/14 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 CAGR
Date 22/08/14 28/11/12 22/11/11 19/11/10 25/11/09 10/11/08 - -
Price 0.385 0.29 0.35 0.67 0.82 1.35 0.00 -
P/RPS 1.09 1.52 9.86 0.94 0.28 0.43 0.00 -
P/EPS 6.56 -15.90 -0.93 -1.26 -2.37 8.85 0.00 -
EY 15.24 -6.29 -107.27 -79.36 -42.22 11.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 8.52 0.00 -
P/NAPS 2.14 1.12 1.30 0.91 0.71 1.05 0.00 -

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