[ZELAN] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.63%
YoY- -157.19%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Revenue 64,171 145,354 134,521 1,479,987 2,012,793 585,059 534,246 -22.84%
PBT -58,402 -121,852 -272,868 15,928 -6,845 107,326 124,408 -
Tax -34,586 14,982 -19,676 -28,854 -28,753 -27,784 -30,832 1.41%
NP -92,988 -106,870 -292,544 -12,926 -35,598 79,542 93,576 -
-
NP to SH -92,824 -106,850 -280,520 -127,467 -49,562 78,357 93,576 -
-
Tax Rate - - - 181.15% - 25.89% 24.78% -
Total Cost 157,159 252,224 427,065 1,492,913 2,048,391 505,517 440,670 -11.85%
-
Net Worth 157,665 264,775 433,794 585,756 422,397 486,992 447,924 -11.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Div - - - - 64,779 36,611 4,882 -
Div Payout % - - - - 0.00% 46.72% 5.22% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Net Worth 157,665 264,775 433,794 585,756 422,397 486,992 447,924 -11.99%
NOSH 563,091 563,351 563,369 563,227 563,196 281,498 281,713 8.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
NP Margin -144.91% -73.52% -217.47% -0.87% -1.77% 13.60% 17.52% -
ROE -58.87% -40.36% -64.67% -21.76% -11.73% 16.09% 20.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
RPS 11.40 25.80 23.88 262.77 357.39 207.84 189.64 -29.10%
EPS -16.48 -18.97 -49.79 -22.63 -8.80 27.84 33.22 -
DPS 0.00 0.00 0.00 0.00 11.50 13.00 1.73 -
NAPS 0.28 0.47 0.77 1.04 0.75 1.73 1.59 -19.14%
Adjusted Per Share Value based on latest NOSH - 563,227
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
RPS 7.59 17.20 15.92 175.16 238.22 69.24 63.23 -22.84%
EPS -10.99 -12.65 -33.20 -15.09 -5.87 9.27 11.08 -
DPS 0.00 0.00 0.00 0.00 7.67 4.33 0.58 -
NAPS 0.1866 0.3134 0.5134 0.6933 0.4999 0.5764 0.5301 -11.99%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/10/05 29/10/04 -
Price 0.25 0.37 0.60 0.68 0.88 1.65 1.22 -
P/RPS 2.19 1.43 2.51 0.26 0.25 0.79 0.64 16.24%
P/EPS -1.52 -1.95 -1.20 -3.00 -10.00 5.93 3.67 -
EY -65.94 -51.26 -82.99 -33.28 -10.00 16.87 27.23 -
DY 0.00 0.00 0.00 0.00 13.07 7.88 1.42 -
P/NAPS 0.89 0.79 0.78 0.65 1.17 0.95 0.77 1.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 CAGR
Date 28/02/13 27/02/12 16/02/11 25/02/10 26/02/09 19/12/05 30/12/04 -
Price 0.225 0.46 0.58 0.63 0.80 1.62 1.38 -
P/RPS 1.97 1.78 2.43 0.24 0.22 0.78 0.73 12.91%
P/EPS -1.36 -2.43 -1.16 -2.78 -9.09 5.82 4.15 -
EY -73.27 -41.23 -85.85 -35.92 -11.00 17.18 24.07 -
DY 0.00 0.00 0.00 0.00 14.38 8.02 1.26 -
P/NAPS 0.80 0.98 0.75 0.61 1.07 0.94 0.87 -1.02%

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