[ZELAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -29.16%
YoY- -196.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,271,642 1,448,618 1,490,048 2,008,224 1,975,958 2,149,776 2,391,048 -34.28%
PBT -70,860 -376 29,048 -121,643 -70,093 157,708 179,504 -
Tax -25,062 -11,324 4,184 -8,174 -25,414 -39,322 -51,392 -37.96%
NP -95,922 -11,700 33,232 -129,817 -95,508 118,386 128,112 -
-
NP to SH -93,232 -19,092 17,236 -137,227 -106,245 96,436 105,168 -
-
Tax Rate - - -14.40% - - 24.93% 28.63% -
Total Cost 1,367,565 1,460,318 1,456,816 2,138,041 2,071,466 2,031,390 2,262,936 -28.45%
-
Net Worth 585,986 649,579 615,571 473,319 422,353 721,016 765,677 -16.29%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 281 37,542 56,329 - -
Div Payout % - - - 0.00% 0.00% 58.41% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 585,986 649,579 615,571 473,319 422,353 721,016 765,677 -16.29%
NOSH 563,448 564,852 559,610 563,475 563,196 563,650 562,997 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.54% -0.81% 2.23% -6.46% -4.83% 5.51% 5.36% -
ROE -15.91% -2.94% 2.80% -28.99% -25.16% 13.38% 13.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 225.69 256.46 266.27 356.40 350.88 381.64 424.70 -34.31%
EPS -16.55 -3.38 3.04 -24.36 -18.87 17.12 18.68 -
DPS 0.00 0.00 0.00 0.05 6.67 10.00 0.00 -
NAPS 1.04 1.15 1.10 0.84 0.75 1.28 1.36 -16.33%
Adjusted Per Share Value based on latest NOSH - 563,475
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 150.50 171.45 176.35 237.68 233.86 254.44 282.99 -34.28%
EPS -11.03 -2.26 2.04 -16.24 -12.57 11.41 12.45 -
DPS 0.00 0.00 0.00 0.03 4.44 6.67 0.00 -
NAPS 0.6935 0.7688 0.7286 0.5602 0.4999 0.8534 0.9062 -16.29%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.68 0.89 0.90 0.56 0.88 1.41 2.07 -
P/RPS 0.30 0.35 0.34 0.16 0.25 0.37 0.49 -27.83%
P/EPS -4.11 -26.33 29.22 -2.30 -4.66 8.24 11.08 -
EY -24.33 -3.80 3.42 -43.49 -21.44 12.14 9.02 -
DY 0.00 0.00 0.00 0.09 7.58 7.09 0.00 -
P/NAPS 0.65 0.77 0.82 0.67 1.17 1.10 1.52 -43.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 18/08/09 28/05/09 26/02/09 10/11/08 25/08/08 -
Price 0.63 0.82 0.95 1.00 0.80 1.35 1.78 -
P/RPS 0.28 0.32 0.36 0.28 0.23 0.35 0.42 -23.62%
P/EPS -3.81 -24.26 30.84 -4.11 -4.24 7.89 9.53 -
EY -26.26 -4.12 3.24 -24.35 -23.58 12.68 10.49 -
DY 0.00 0.00 0.00 0.05 8.33 7.41 0.00 -
P/NAPS 0.61 0.71 0.86 1.19 1.07 1.05 1.31 -39.83%

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