[ZELAN] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 62.18%
YoY- -63.86%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 42,768 43,792 40,209 51,218 51,380 75,802 90,730 -11.77%
PBT 35,548 1,207 16,250 43,071 9,040 8,427 -74,138 -
Tax -2,899 -4,246 -3,167 -6,889 -4,023 -2,412 -13 146.05%
NP 32,649 -3,039 13,083 36,182 5,017 6,015 -74,151 -
-
NP to SH 32,689 -3,043 13,075 36,182 5,036 6,018 -74,134 -
-
Tax Rate 8.16% 351.78% 19.49% 15.99% 44.50% 28.62% - -
Total Cost 10,119 46,831 27,126 15,036 46,363 69,787 164,881 -37.16%
-
Net Worth 152,081 92,938 101,387 101,387 50,695 42,246 50,693 20.07%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 152,081 92,938 101,387 101,387 50,695 42,246 50,693 20.07%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,895 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 76.34% -6.94% 32.54% 70.64% 9.76% 7.94% -81.73% -
ROE 21.49% -3.27% 12.90% 35.69% 9.93% 14.25% -146.24% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.06 5.18 4.76 6.06 6.08 8.97 10.74 -11.77%
EPS 3.87 -0.36 1.55 4.28 0.60 0.71 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.11 0.12 0.12 0.06 0.05 0.06 20.07%
Adjusted Per Share Value based on latest NOSH - 844,920
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.06 5.18 4.76 6.06 6.08 8.97 10.74 -11.77%
EPS 3.87 -0.36 1.55 4.28 0.60 0.71 -8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.11 0.12 0.12 0.06 0.05 0.06 20.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.055 0.035 0.045 0.13 0.11 0.075 0.055 -
P/RPS 1.09 0.68 0.95 2.14 1.81 0.84 0.51 13.48%
P/EPS 1.42 -9.72 2.91 3.04 18.46 10.53 -0.63 -
EY 70.35 -10.29 34.39 32.94 5.42 9.50 -159.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.38 1.08 1.83 1.50 0.92 -16.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 14/11/24 20/11/23 23/11/22 22/11/21 24/11/20 29/11/19 30/11/18 -
Price 0.04 0.055 0.055 0.08 0.105 0.08 0.035 -
P/RPS 0.79 1.06 1.16 1.32 1.73 0.89 0.33 15.64%
P/EPS 1.03 -15.27 3.55 1.87 17.62 11.23 -0.40 -
EY 96.73 -6.55 28.14 53.53 5.68 8.90 -250.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.50 0.46 0.67 1.75 1.60 0.58 -14.90%

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