[ZELAN] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -173.85%
YoY- -139.78%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Revenue 100,985 57,952 194,613 382,477 298,978 250,207 199,553 -9.59%
PBT -5,787 -74,685 -24,192 -31,608 63,947 40,167 56,902 -
Tax -2,830 -3,339 659 9,122 -7,361 -4,987 -12,363 -19.61%
NP -8,617 -78,024 -23,533 -22,486 56,586 35,180 44,539 -
-
NP to SH -8,605 -77,988 -23,551 -22,515 56,604 35,219 44,645 -
-
Tax Rate - - - - 11.51% 12.42% 21.73% -
Total Cost 109,602 135,976 218,146 404,963 242,392 215,027 155,014 -5.00%
-
Net Worth 42,246 76,040 143,632 168,979 194,325 97,632 191,550 -20.05%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Net Worth 42,246 76,040 143,632 168,979 194,325 97,632 191,550 -20.05%
NOSH 844,920 844,895 844,895 844,895 844,895 844,895 563,382 6.18%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
NP Margin -8.53% -134.64% -12.09% -5.88% 18.93% 14.06% 22.32% -
ROE -20.37% -102.56% -16.40% -13.32% 29.13% 36.07% 23.31% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
RPS 11.95 6.86 23.03 45.27 35.39 41.00 35.42 -14.86%
EPS -1.02 -9.23 -2.79 -2.66 6.70 5.77 7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.17 0.20 0.23 0.16 0.34 -24.71%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
RPS 11.95 6.86 23.03 45.27 35.39 29.61 23.62 -9.59%
EPS -1.02 -9.23 -2.79 -2.66 6.70 4.17 5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.17 0.20 0.23 0.1156 0.2267 -20.05%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/06/12 -
Price 0.085 0.10 0.175 0.22 0.31 0.22 0.38 -
P/RPS 0.71 1.46 0.76 0.49 0.88 0.54 1.07 -5.89%
P/EPS -8.35 -1.08 -6.28 -8.26 4.63 3.81 4.80 -
EY -11.98 -92.30 -15.93 -12.11 21.61 26.23 20.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.11 1.03 1.10 1.35 1.38 1.12 6.37%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 30/06/12 CAGR
Date 03/06/19 25/05/18 26/05/17 20/05/16 27/05/15 21/05/14 15/08/12 -
Price 0.075 0.085 0.145 0.21 0.33 0.25 0.37 -
P/RPS 0.63 1.24 0.63 0.46 0.93 0.61 1.04 -7.15%
P/EPS -7.36 -0.92 -5.20 -7.88 4.93 4.33 4.67 -
EY -13.58 -108.59 -19.22 -12.69 20.30 23.09 21.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.94 0.85 1.05 1.43 1.56 1.09 4.84%

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