[ZELAN] YoY TTM Result on 30-Sep-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013
Profit Trend
QoQ- 31.96%
YoY- -500.47%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Revenue 215,865 893,826 842,938 443,043 568,725 -13.06%
PBT -60,144 155,786 139,498 93,785 118,883 -
Tax -1,610 -25,472 -23,955 -35,399 -36,266 -36.24%
NP -61,754 130,314 115,543 58,386 82,617 -
-
NP to SH -61,704 128,407 112,808 57,536 80,961 -
-
Tax Rate - 16.35% 17.17% 37.74% 30.51% -
Total Cost 277,619 763,512 727,395 384,657 486,108 -7.77%
-
Net Worth 152,574 996,616 990,129 0 561,355 -17.15%
Dividend
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Div - 68,974 40,826 7,043 35,198 -
Div Payout % - 53.72% 36.19% 12.24% 43.48% -
Equity
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Net Worth 152,574 996,616 990,129 0 561,355 -17.15%
NOSH 565,090 563,059 562,573 280,677 280,677 10.64%
Ratio Analysis
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
NP Margin -28.61% 14.58% 13.71% 13.18% 14.53% -
ROE -40.44% 12.88% 11.39% 0.00% 14.42% -
Per Share
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 38.20 158.74 149.84 157.85 202.63 -21.42%
EPS -10.92 22.81 20.05 20.50 28.84 -
DPS 0.00 12.25 7.26 2.50 12.50 -
NAPS 0.27 1.77 1.76 0.00 2.00 -25.12%
Adjusted Per Share Value based on latest NOSH - 565,090
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
RPS 25.55 105.79 99.77 52.44 67.31 -13.06%
EPS -7.30 15.20 13.35 6.81 9.58 -
DPS 0.00 8.16 4.83 0.83 4.17 -
NAPS 0.1806 1.1795 1.1719 0.00 0.6644 -17.15%
Price Multiplier on Financial Quarter End Date
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 30/09/13 31/10/07 31/12/07 29/12/06 31/10/06 -
Price 0.25 6.00 5.45 2.78 2.15 -
P/RPS 0.65 3.78 3.64 1.76 1.06 -6.82%
P/EPS -2.29 26.31 27.18 13.56 7.45 -
EY -43.68 3.80 3.68 7.37 13.42 -
DY 0.00 2.04 1.33 0.90 5.81 -
P/NAPS 0.93 3.39 3.10 0.00 1.08 -2.13%
Price Multiplier on Announcement Date
30/09/13 31/10/07 31/12/07 31/12/06 31/10/06 CAGR
Date 26/11/13 17/12/07 26/02/08 - 19/12/06 -
Price 0.31 5.60 3.48 0.00 2.70 -
P/RPS 0.81 3.53 2.32 0.00 1.33 -6.91%
P/EPS -2.84 24.56 17.35 0.00 9.36 -
EY -35.22 4.07 5.76 0.00 10.68 -
DY 0.00 2.19 2.09 0.00 4.63 -
P/NAPS 1.15 3.16 1.98 0.00 1.35 -2.29%

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