[ZELAN] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -22.68%
YoY- 162.65%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 109 164 0 26 12 18 36 108.86%
PBT 14,012 20,492 28,260 20,900 27,006 38,266 71,992 -66.31%
Tax -1,432 -1,560 -1,024 -6,325 -8,156 -9,336 -19,628 -82.45%
NP 12,580 18,932 27,236 14,575 18,850 28,930 52,364 -61.25%
-
NP to SH 12,580 18,932 27,236 14,575 18,850 28,930 52,364 -61.25%
-
Tax Rate 10.22% 7.61% 3.62% 30.26% 30.20% 24.40% 27.26% -
Total Cost -12,470 -18,768 -27,236 -14,549 -18,838 -28,912 -52,328 -61.46%
-
Net Worth 126,914 243,924 246,362 239,512 185,710 242,579 185,717 -22.36%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 4,951 - - - -
Div Payout % - - - 33.97% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 126,914 243,924 246,362 239,512 185,710 242,579 185,717 -22.36%
NOSH 61,909 61,909 61,900 61,889 61,903 61,882 61,905 0.00%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 11,506.13% 11,543.90% 0.00% 56,057.69% 157,088.89% 160,722.22% 145,455.56% -
ROE 9.91% 7.76% 11.06% 6.09% 10.15% 11.93% 28.20% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 0.18 0.26 0.00 0.04 0.02 0.03 0.06 107.59%
EPS 20.32 30.58 44.00 23.55 30.45 46.74 84.60 -61.25%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.05 3.94 3.98 3.87 3.00 3.92 3.00 -22.36%
Adjusted Per Share Value based on latest NOSH - 61,870
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 0.01 0.02 0.00 0.00 0.00 0.00 0.00 -
EPS 1.49 2.24 3.22 1.73 2.23 3.42 6.20 -61.24%
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.1502 0.2887 0.2916 0.2835 0.2198 0.2871 0.2198 -22.36%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.33 1.91 0.89 0.96 1.10 1.28 1.75 -
P/RPS 753.11 721.02 0.00 2,285.15 5,674.47 4,400.54 3,009.32 -60.18%
P/EPS 6.55 6.25 2.02 4.08 3.61 2.74 2.07 115.08%
EY 15.28 16.01 49.44 24.53 27.68 36.52 48.34 -53.49%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 0.22 0.25 0.37 0.33 0.58 7.86%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 27/09/02 27/06/02 -
Price 1.29 1.92 1.23 0.87 0.94 1.05 1.48 -
P/RPS 730.46 724.80 0.00 2,070.92 4,849.10 3,609.82 2,545.02 -56.38%
P/EPS 6.35 6.28 2.80 3.69 3.09 2.25 1.75 135.57%
EY 15.75 15.93 35.77 27.07 32.40 44.52 57.15 -57.55%
DY 0.00 0.00 0.00 9.20 0.00 0.00 0.00 -
P/NAPS 0.63 0.49 0.31 0.22 0.31 0.27 0.49 18.18%

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