[ZELAN] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 156.27%
YoY- 367.55%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 26 9 9 9 7,603 6,045 4,670 -96.82%
PBT 20,900 20,255 19,133 17,998 -6,082 84,543 43,518 -38.59%
Tax -6,325 -6,117 -4,668 -4,907 6,082 -17,434 -5,618 8.19%
NP 14,575 14,138 14,465 13,091 0 67,109 37,900 -47.02%
-
NP to SH 14,575 14,138 14,465 13,091 -23,266 67,109 37,900 -47.02%
-
Tax Rate 30.26% 30.20% 24.40% 27.26% - 20.62% 12.91% -
Total Cost -14,549 -14,129 -14,456 -13,082 7,603 -61,064 -33,230 -42.25%
-
Net Worth 239,512 185,710 242,579 185,717 224,056 318,741 289,681 -11.87%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 4,951 - - - 4,951 - - -
Div Payout % 33.97% - - - 0.00% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 239,512 185,710 242,579 185,717 224,056 318,741 289,681 -11.87%
NOSH 61,889 61,903 61,882 61,905 61,894 61,891 61,897 -0.00%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 56,057.69% 157,088.89% 160,722.22% 145,455.56% 0.00% 1,110.16% 811.56% -
ROE 6.09% 7.61% 5.96% 7.05% -10.38% 21.05% 13.08% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.04 0.01 0.01 0.01 12.28 9.77 7.54 -96.92%
EPS 23.55 22.84 23.37 21.15 -37.59 108.43 61.23 -47.02%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 3.87 3.00 3.92 3.00 3.62 5.15 4.68 -11.86%
Adjusted Per Share Value based on latest NOSH - 61,905
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 0.00 0.00 0.00 0.00 0.90 0.72 0.55 -
EPS 1.73 1.67 1.71 1.55 -2.75 7.94 4.49 -46.95%
DPS 0.59 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.2835 0.2198 0.2871 0.2198 0.2652 0.3772 0.3429 -11.88%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.96 1.10 1.28 1.75 1.57 1.23 1.41 -
P/RPS 2,285.15 7,565.96 8,801.08 12,037.27 12.78 12.59 18.69 2341.93%
P/EPS 4.08 4.82 5.48 8.28 -4.18 1.13 2.30 46.38%
EY 24.53 20.76 18.26 12.08 -23.94 88.15 43.43 -31.59%
DY 8.33 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.25 0.37 0.33 0.58 0.43 0.24 0.30 -11.41%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 26/03/03 19/12/02 27/09/02 27/06/02 28/03/02 04/12/01 17/09/01 -
Price 0.87 0.94 1.05 1.48 1.60 1.47 1.15 -
P/RPS 2,070.92 6,465.46 7,219.63 10,180.09 13.03 15.05 15.24 2519.59%
P/EPS 3.69 4.12 4.49 7.00 -4.26 1.36 1.88 56.57%
EY 27.07 24.30 22.26 14.29 -23.49 73.76 53.24 -36.21%
DY 9.20 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.27 0.49 0.44 0.29 0.25 -8.14%

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