[ZELAN] YoY TTM Result on 31-Jul-2002 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -784.3%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
Revenue 616,362 355,890 99 2,943 9,982 13,629 15,058 110.00%
PBT 107,309 97,791 12,014 -30,465 -33,791 223,342 -7,928 -
Tax -31,076 -21,346 -1,492 -16,235 76,584 -70,748 7,928 -
NP 76,233 76,445 10,522 -46,700 42,793 152,594 0 -
-
NP to SH 75,921 76,445 10,522 -46,700 -37,312 149,725 -4,044 -
-
Tax Rate 28.96% 21.83% 12.42% - - 31.68% - -
Total Cost 540,129 279,445 -10,423 49,643 -32,811 -138,965 15,058 104.53%
-
Net Worth 487,458 431,135 185,804 242,431 289,660 0 333,122 7.90%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
Div 36,611 4,882 4,949 4,971 - 3,304 3,304 61.73%
Div Payout % 48.22% 6.39% 47.04% 0.00% - 2.21% 0.00% -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
Net Worth 487,458 431,135 185,804 242,431 289,660 0 333,122 7.90%
NOSH 281,767 281,787 61,934 61,844 61,893 41,192 41,228 46.84%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
NP Margin 12.37% 21.48% 10,628.28% -1,586.82% 428.70% 1,119.63% 0.00% -
ROE 15.57% 17.73% 5.66% -19.26% -12.88% 0.00% -1.21% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
RPS 218.75 126.30 0.16 4.76 16.13 33.09 36.52 43.02%
EPS 26.94 27.13 16.99 -75.51 -60.28 363.47 -9.81 -
DPS 13.00 1.73 8.00 8.00 0.00 8.00 8.00 10.19%
NAPS 1.73 1.53 3.00 3.92 4.68 0.00 8.08 -26.51%
Adjusted Per Share Value based on latest NOSH - 61,844
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
RPS 72.95 42.12 0.01 0.35 1.18 1.61 1.78 110.06%
EPS 8.99 9.05 1.25 -5.53 -4.42 17.72 -0.48 -
DPS 4.33 0.58 0.59 0.59 0.00 0.39 0.39 61.79%
NAPS 0.5769 0.5103 0.2199 0.2869 0.3428 0.00 0.3943 7.90%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 -
Price 1.38 1.61 1.91 1.28 1.41 3.67 3.50 -
P/RPS 0.63 1.27 1,194.90 26.90 8.74 11.09 9.58 -41.96%
P/EPS 5.12 5.93 11.24 -1.70 -2.34 1.01 -35.68 -
EY 19.53 16.85 8.89 -58.99 -42.75 99.04 -2.80 -
DY 9.42 1.08 4.19 6.25 0.00 2.18 2.29 32.67%
P/NAPS 0.80 1.05 0.64 0.33 0.30 0.00 0.43 13.21%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 17/07/00 31/07/00 CAGR
Date 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 - - -
Price 1.57 1.40 1.92 1.05 1.15 0.00 0.00 -
P/RPS 0.72 1.11 1,201.16 22.06 7.13 0.00 0.00 -
P/EPS 5.83 5.16 11.30 -1.39 -1.91 0.00 0.00 -
EY 17.16 19.38 8.85 -71.92 -52.42 0.00 0.00 -
DY 8.28 1.24 4.17 7.62 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.64 0.27 0.25 0.00 0.00 -

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