[ZELAN] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -89.34%
YoY- -89.08%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,224 45,438 46,449 51,929 80,765 85,056 71,070 -10.61%
PBT 68,793 -2,924 7,189 41,052 5,548 -7,374 -64,838 -
Tax -3,206 -2,687 -3,342 -5,745 -2,879 -3,083 -2,718 2.78%
NP 65,587 -5,611 3,847 35,307 2,669 -10,457 -67,556 -
-
NP to SH 65,569 -5,597 3,856 35,318 2,661 -10,446 -67,519 -
-
Tax Rate 4.66% - 46.49% 13.99% 51.89% - - -
Total Cost -29,363 51,049 42,602 16,622 78,096 95,513 138,626 -
-
Net Worth 152,081 84,489 92,938 84,492 50,695 59,142 76,040 12.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 152,081 84,489 92,938 84,492 50,695 59,142 76,040 12.24%
NOSH 844,920 844,920 844,920 844,920 844,920 844,895 844,895 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 181.06% -12.35% 8.28% 67.99% 3.30% -12.29% -95.06% -
ROE 43.11% -6.62% 4.15% 41.80% 5.25% -17.66% -88.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.29 5.38 5.50 6.15 9.56 10.07 8.41 -10.60%
EPS 7.76 -0.66 0.46 4.18 0.31 -1.24 -7.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.10 0.11 0.10 0.06 0.07 0.09 12.24%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.29 5.38 5.50 6.15 9.56 10.07 8.41 -10.60%
EPS 7.76 -0.66 0.46 4.18 0.31 -1.24 -7.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.10 0.11 0.10 0.06 0.07 0.09 12.24%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.08 0.07 0.08 0.115 0.085 0.025 0.105 -
P/RPS 1.87 1.30 1.46 1.87 0.89 0.25 1.25 6.94%
P/EPS 1.03 -10.57 17.53 2.75 26.99 -2.02 -1.31 -
EY 97.01 -9.46 5.70 36.35 3.71 -49.45 -76.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.70 0.73 1.15 1.42 0.36 1.17 -15.03%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 06/04/21 28/02/20 28/02/19 19/02/18 -
Price 0.05 0.07 0.075 0.12 0.07 0.055 0.125 -
P/RPS 1.17 1.30 1.36 1.95 0.73 0.55 1.49 -3.94%
P/EPS 0.64 -10.57 16.43 2.87 22.23 -4.45 -1.56 -
EY 155.21 -9.46 6.09 34.83 4.50 -22.48 -63.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.70 0.68 1.20 1.17 0.79 1.39 -23.42%

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