[ZELAN] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 69.94%
YoY- 80.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 269,650 383,987 251,994 254,917 64,171 145,354 134,521 12.84%
PBT -42,976 50,634 72,146 -14,158 -58,402 -121,852 -272,868 -27.47%
Tax -5,468 13,686 -12,695 -4,323 -34,586 14,982 -19,676 -19.95%
NP -48,444 64,320 59,451 -18,481 -92,988 -106,870 -292,544 -26.84%
-
NP to SH -48,451 64,291 59,482 -18,546 -92,824 -106,850 -280,520 -26.30%
-
Tax Rate - -27.03% 17.60% - - - - -
Total Cost 318,094 319,667 192,543 273,398 157,159 252,224 427,065 -4.99%
-
Net Worth 177,427 228,121 160,530 95,754 157,665 264,775 433,794 -14.39%
Dividend
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 177,427 228,121 160,530 95,754 157,665 264,775 433,794 -14.39%
NOSH 844,895 844,895 844,895 844,895 563,091 563,351 563,369 7.29%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -17.97% 16.75% 23.59% -7.25% -144.91% -73.52% -217.47% -
ROE -27.31% 28.18% 37.05% -19.37% -58.87% -40.36% -64.67% -
Per Share
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.92 45.45 29.83 45.26 11.40 25.80 23.88 5.17%
EPS -5.73 7.61 7.04 -3.29 -16.48 -18.97 -49.79 -31.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.19 0.17 0.28 0.47 0.77 -20.21%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.91 45.45 29.82 30.17 7.59 17.20 15.92 12.84%
EPS -5.73 7.61 7.04 -2.19 -10.99 -12.65 -33.20 -26.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.27 0.19 0.1133 0.1866 0.3134 0.5134 -14.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.18 0.245 0.39 0.20 0.25 0.37 0.60 -
P/RPS 0.56 0.54 1.31 0.44 2.19 1.43 2.51 -22.95%
P/EPS -3.14 3.22 5.54 -6.07 -1.52 -1.95 -1.20 18.19%
EY -31.86 31.06 18.05 -16.46 -65.94 -51.26 -82.99 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 2.05 1.18 0.89 0.79 0.78 1.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/11/16 23/11/15 21/11/14 17/02/14 28/02/13 27/02/12 16/02/11 -
Price 0.15 0.28 0.32 0.225 0.225 0.46 0.58 -
P/RPS 0.47 0.62 1.07 0.50 1.97 1.78 2.43 -24.84%
P/EPS -2.62 3.68 4.55 -6.83 -1.36 -2.43 -1.16 15.21%
EY -38.23 27.18 22.00 -14.63 -73.27 -41.23 -85.85 -13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 1.68 1.32 0.80 0.98 0.75 -0.94%

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