[ZELAN] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -15.51%
YoY- -231.15%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 49,526 57,437 100,985 57,952 194,613 382,477 298,978 -25.87%
PBT 42,357 9,781 -5,787 -74,685 -24,192 -31,608 63,947 -6.62%
Tax -5,661 -3,077 -2,830 -3,339 659 9,122 -7,361 -4.27%
NP 36,696 6,704 -8,617 -78,024 -23,533 -22,486 56,586 -6.95%
-
NP to SH 36,667 6,734 -8,605 -77,988 -23,551 -22,515 56,604 -6.97%
-
Tax Rate 13.36% 31.46% - - - - 11.51% -
Total Cost 12,830 50,733 109,602 135,976 218,146 404,963 242,392 -38.69%
-
Net Worth 92,938 50,693 42,246 76,040 143,632 168,979 194,325 -11.55%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 92,938 50,693 42,246 76,040 143,632 168,979 194,325 -11.55%
NOSH 844,920 844,920 844,920 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 74.09% 11.67% -8.53% -134.64% -12.09% -5.88% 18.93% -
ROE 39.45% 13.28% -20.37% -102.56% -16.40% -13.32% 29.13% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.86 6.80 11.95 6.86 23.03 45.27 35.39 -25.87%
EPS 4.34 0.80 -1.02 -9.23 -2.79 -2.66 6.70 -6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.06 0.05 0.09 0.17 0.20 0.23 -11.55%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.86 6.80 11.95 6.86 23.03 45.27 35.39 -25.87%
EPS 4.34 0.80 -1.02 -9.23 -2.79 -2.66 6.70 -6.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.06 0.05 0.09 0.17 0.20 0.23 -11.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.11 0.045 0.085 0.10 0.175 0.22 0.31 -
P/RPS 1.88 0.66 0.71 1.46 0.76 0.49 0.88 13.47%
P/EPS 2.53 5.65 -8.35 -1.08 -6.28 -8.26 4.63 -9.57%
EY 39.45 17.71 -11.98 -92.30 -15.93 -12.11 21.61 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.70 1.11 1.03 1.10 1.35 -4.87%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/06/21 15/07/20 03/06/19 25/05/18 26/05/17 20/05/16 27/05/15 -
Price 0.13 0.085 0.075 0.085 0.145 0.21 0.33 -
P/RPS 2.22 1.25 0.63 1.24 0.63 0.46 0.93 15.59%
P/EPS 3.00 10.66 -7.36 -0.92 -5.20 -7.88 4.93 -7.93%
EY 33.38 9.38 -13.58 -108.59 -19.22 -12.69 20.30 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.42 1.50 0.94 0.85 1.05 1.43 -3.14%

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