[ZELAN] QoQ Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -126.0%
YoY- 69.95%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 12 18 36 7,603 8,060 9,340 10,828 -98.91%
PBT 27,006 38,266 71,992 -6,082 112,724 87,036 -24,952 -
Tax -8,156 -9,336 -19,628 6,082 -23,245 -11,236 24,952 -
NP 18,850 28,930 52,364 0 89,478 75,800 0 -
-
NP to SH 18,850 28,930 52,364 -23,266 89,478 75,800 -19,572 -
-
Tax Rate 30.20% 24.40% 27.26% - 20.62% 12.91% - -
Total Cost -18,838 -28,912 -52,328 7,603 -81,418 -66,460 10,828 -
-
Net Worth 185,710 242,579 185,717 224,056 318,741 289,681 245,311 -16.89%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - 4,951 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 185,710 242,579 185,717 224,056 318,741 289,681 245,311 -16.89%
NOSH 61,903 61,882 61,905 61,894 61,891 61,897 61,858 0.04%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 157,088.89% 160,722.22% 145,455.56% 0.00% 1,110.16% 811.56% 0.00% -
ROE 10.15% 11.93% 28.20% -10.38% 28.07% 26.17% -7.98% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 0.02 0.03 0.06 12.28 13.02 15.09 17.50 -98.89%
EPS 30.45 46.74 84.60 -37.59 144.57 122.46 -31.64 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 3.00 3.92 3.00 3.62 5.15 4.68 3.9657 -16.93%
Adjusted Per Share Value based on latest NOSH - 62,139
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 0.00 0.00 0.00 0.90 0.95 1.11 1.28 -
EPS 2.23 3.42 6.20 -2.75 10.59 8.97 -2.32 -
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.2198 0.2871 0.2198 0.2652 0.3772 0.3429 0.2903 -16.88%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 1.10 1.28 1.75 1.57 1.23 1.41 1.40 -
P/RPS 5,674.47 4,400.54 3,009.32 12.78 9.44 9.34 8.00 7758.94%
P/EPS 3.61 2.74 2.07 -4.18 0.85 1.15 -4.42 -
EY 27.68 36.52 48.34 -23.94 117.54 86.85 -22.60 -
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.58 0.43 0.24 0.30 0.35 3.76%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 19/12/02 27/09/02 27/06/02 28/03/02 04/12/01 17/09/01 26/06/01 -
Price 0.94 1.05 1.48 1.60 1.47 1.15 1.27 -
P/RPS 4,849.10 3,609.82 2,545.02 13.03 11.29 7.62 7.26 7450.99%
P/EPS 3.09 2.25 1.75 -4.26 1.02 0.94 -4.01 -
EY 32.40 44.52 57.15 -23.49 98.35 106.49 -24.91 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.49 0.44 0.29 0.25 0.32 -2.08%

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