[ZELAN] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
21-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 3.82%
YoY- 444.51%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 33,856 40,294 50,571 49,526 57,437 100,985 57,952 -8.56%
PBT 71,300 -2,254 4,359 42,357 9,781 -5,787 -74,685 -
Tax -3,372 -2,851 -3,211 -5,661 -3,077 -2,830 -3,339 0.16%
NP 67,928 -5,105 1,148 36,696 6,704 -8,617 -78,024 -
-
NP to SH 67,927 -5,110 1,160 36,667 6,734 -8,605 -77,988 -
-
Tax Rate 4.73% - 73.66% 13.36% 31.46% - - -
Total Cost -34,072 45,399 49,423 12,830 50,733 109,602 135,976 -
-
Net Worth 160,530 84,489 92,938 92,938 50,693 42,246 76,040 13.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 160,530 84,489 92,938 92,938 50,693 42,246 76,040 13.24%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,895 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 200.64% -12.67% 2.27% 74.09% 11.67% -8.53% -134.64% -
ROE 42.31% -6.05% 1.25% 39.45% 13.28% -20.37% -102.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.01 4.77 5.99 5.86 6.80 11.95 6.86 -8.55%
EPS 8.04 -0.60 0.14 4.34 0.80 -1.02 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.10 0.11 0.11 0.06 0.05 0.09 13.24%
Adjusted Per Share Value based on latest NOSH - 844,920
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.01 4.77 5.99 5.86 6.80 11.95 6.86 -8.55%
EPS 8.04 -0.60 0.14 4.34 0.80 -1.02 -9.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.10 0.11 0.11 0.06 0.05 0.09 13.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.065 0.055 0.07 0.11 0.045 0.085 0.10 -
P/RPS 1.62 1.15 1.17 1.88 0.66 0.71 1.46 1.74%
P/EPS 0.81 -9.09 50.99 2.53 5.65 -8.35 -1.08 -
EY 123.69 -11.00 1.96 39.45 17.71 -11.98 -92.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.55 0.64 1.00 0.75 1.70 1.11 -17.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 18/05/22 21/06/21 15/07/20 03/06/19 25/05/18 -
Price 0.055 0.03 0.07 0.13 0.085 0.075 0.085 -
P/RPS 1.37 0.63 1.17 2.22 1.25 0.63 1.24 1.67%
P/EPS 0.68 -4.96 50.99 3.00 10.66 -7.36 -0.92 -
EY 146.18 -20.16 1.96 33.38 9.38 -13.58 -108.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.64 1.18 1.42 1.50 0.94 -17.78%

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