[ZELAN] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 18.6%
YoY- -655.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 222,373 409,098 287,072 128,011 187,066 34,941 998,643 -19.92%
PBT -67,654 18,820 63,102 -49,895 26,211 -253,911 -270,127 -18.52%
Tax -578 11,699 -11,308 -25,709 -12,699 -3,643 -17,887 -39.81%
NP -68,232 30,519 51,794 -75,604 13,512 -257,554 -288,014 -19.18%
-
NP to SH -68,251 30,487 51,811 -75,560 13,614 -257,428 -274,917 -18.62%
-
Tax Rate - -62.16% 17.92% - 48.45% - - -
Total Cost 290,605 378,579 235,278 203,615 173,554 292,495 1,286,657 -19.75%
-
Net Worth 135,183 202,774 177,427 146,390 230,980 270,397 355,595 -13.33%
Dividend
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 135,183 202,774 177,427 146,390 230,980 270,397 355,595 -13.33%
NOSH 844,895 844,895 844,895 563,041 563,367 563,327 428,428 10.56%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -30.68% 7.46% 18.04% -59.06% 7.22% -737.11% -28.84% -
ROE -50.49% 15.03% 29.20% -51.62% 5.89% -95.20% -77.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.32 48.42 33.98 22.74 33.20 6.20 233.09 -27.58%
EPS -8.08 3.61 6.13 -13.42 2.42 -45.70 -64.17 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.24 0.21 0.26 0.41 0.48 0.83 -21.61%
Adjusted Per Share Value based on latest NOSH - 563,041
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 26.32 48.42 33.98 15.15 22.14 4.14 118.19 -19.92%
EPS -8.08 3.61 6.13 -8.94 1.61 -30.47 -32.54 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.24 0.21 0.1733 0.2734 0.32 0.4209 -13.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/12/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.12 0.245 0.265 0.28 0.44 0.52 0.56 -
P/RPS 0.46 0.51 0.78 1.23 1.33 8.38 0.24 10.10%
P/EPS -1.49 6.79 4.32 -2.09 18.21 -1.14 -0.87 8.28%
EY -67.32 14.73 23.14 -47.93 5.49 -87.88 -114.59 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.02 1.26 1.08 1.07 1.08 0.67 1.68%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/02/17 19/02/16 23/02/15 29/05/13 28/05/12 27/05/11 27/05/10 -
Price 0.15 0.245 0.34 0.34 0.38 0.44 0.52 -
P/RPS 0.57 0.51 1.00 1.50 1.14 7.09 0.22 15.12%
P/EPS -1.86 6.79 5.54 -2.53 15.72 -0.96 -0.81 13.08%
EY -53.85 14.73 18.04 -39.47 6.36 -103.86 -123.40 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.62 1.31 0.93 0.92 0.63 6.09%

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