[ZELAN] YoY TTM Result on 31-Mar-2010 [#4]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -115.68%
YoY- -100.34%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Revenue 128,011 187,066 34,941 998,643 2,008,224 1,151,794 485,615 -19.44%
PBT -49,895 26,211 -253,911 -270,127 16,503 140,664 87,009 -
Tax -25,709 -12,699 -3,643 -17,887 -29,948 -26,174 -33,065 -3.99%
NP -75,604 13,512 -257,554 -288,014 -13,445 114,490 53,944 -
-
NP to SH -75,560 13,614 -257,428 -274,917 -137,227 106,022 53,241 -
-
Tax Rate - 48.45% - - 181.47% 18.61% 38.00% -
Total Cost 203,615 173,554 292,495 1,286,657 2,021,669 1,037,304 431,671 -11.47%
-
Net Worth 146,390 230,980 270,397 355,595 467,684 816,390 714,951 -22.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Div - - - - 28,182 77,423 35,190 -
Div Payout % - - - - 0.00% 73.03% 66.10% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Net Worth 146,390 230,980 270,397 355,595 467,684 816,390 714,951 -22.67%
NOSH 563,041 563,367 563,327 428,428 563,475 563,028 281,476 11.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
NP Margin -59.06% 7.22% -737.11% -28.84% -0.67% 9.94% 11.11% -
ROE -51.62% 5.89% -95.20% -77.31% -29.34% 12.99% 7.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 22.74 33.20 6.20 233.09 356.40 204.57 172.52 -28.00%
EPS -13.42 2.42 -45.70 -64.17 -24.35 18.83 18.91 -
DPS 0.00 0.00 0.00 0.00 5.00 13.75 12.50 -
NAPS 0.26 0.41 0.48 0.83 0.83 1.45 2.54 -30.89%
Adjusted Per Share Value based on latest NOSH - 428,428
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
RPS 15.15 22.14 4.14 118.19 237.68 136.32 57.47 -19.44%
EPS -8.94 1.61 -30.47 -32.54 -16.24 12.55 6.30 -
DPS 0.00 0.00 0.00 0.00 3.34 9.16 4.16 -
NAPS 0.1733 0.2734 0.32 0.4209 0.5535 0.9662 0.8462 -22.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 -
Price 0.28 0.44 0.52 0.56 0.56 2.55 4.00 -
P/RPS 1.23 1.33 8.38 0.24 0.16 1.25 2.32 -9.77%
P/EPS -2.09 18.21 -1.14 -0.87 -2.30 13.54 21.15 -
EY -47.93 5.49 -87.88 -114.59 -43.49 7.38 4.73 -
DY 0.00 0.00 0.00 0.00 8.93 5.39 3.13 -
P/NAPS 1.08 1.07 1.08 0.67 0.67 1.76 1.57 -5.88%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/01/07 CAGR
Date 29/05/13 28/05/12 27/05/11 27/05/10 28/05/09 29/05/08 - -
Price 0.34 0.38 0.44 0.52 1.00 2.67 0.00 -
P/RPS 1.50 1.14 7.09 0.22 0.28 1.31 0.00 -
P/EPS -2.53 15.72 -0.96 -0.81 -4.11 14.18 0.00 -
EY -39.47 6.36 -103.86 -123.40 -24.35 7.05 0.00 -
DY 0.00 0.00 0.00 0.00 5.00 5.15 0.00 -
P/NAPS 1.31 0.93 0.92 0.63 1.20 1.84 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