[ZELAN] QoQ Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -53.28%
YoY- -47.99%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 87,792 82 82 0 26 9 9 44796.10%
PBT 33,068 10,509 10,246 7,065 20,900 20,255 19,133 43.87%
Tax -6,213 -1,074 -780 -256 -6,325 -6,117 -4,668 20.93%
NP 26,855 9,435 9,466 6,809 14,575 14,138 14,465 50.88%
-
NP to SH 26,855 9,435 9,466 6,809 14,575 14,138 14,465 50.88%
-
Tax Rate 18.79% 10.22% 7.61% 3.62% 30.26% 30.20% 24.40% -
Total Cost 60,937 -9,353 -9,384 -6,809 -14,549 -14,129 -14,456 -
-
Net Worth 164,792 126,914 243,924 246,362 239,512 185,710 242,579 -22.66%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 4,882 - - - 4,951 - - -
Div Payout % 18.18% - - - 33.97% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 164,792 126,914 243,924 246,362 239,512 185,710 242,579 -22.66%
NOSH 122,068 61,909 61,909 61,900 61,889 61,903 61,882 57.09%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 30.59% 11,506.10% 11,543.90% 0.00% 56,057.69% 157,088.89% 160,722.22% -
ROE 16.30% 7.43% 3.88% 2.76% 6.09% 7.61% 5.96% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 71.92 0.13 0.13 0.00 0.04 0.01 0.01 36561.30%
EPS 22.00 15.24 15.29 11.00 23.55 22.84 23.37 -3.93%
DPS 4.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.35 2.05 3.94 3.98 3.87 3.00 3.92 -50.77%
Adjusted Per Share Value based on latest NOSH - 61,900
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 10.39 0.01 0.01 0.00 0.00 0.00 0.00 -
EPS 3.18 1.12 1.12 0.81 1.73 1.67 1.71 51.05%
DPS 0.58 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.195 0.1502 0.2887 0.2916 0.2835 0.2198 0.2871 -22.67%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.40 1.33 1.91 0.89 0.96 1.10 1.28 -
P/RPS 1.95 1,004.14 1,442.04 0.00 2,285.15 7,565.96 8,801.08 -99.62%
P/EPS 6.36 8.73 12.49 8.09 4.08 4.82 5.48 10.40%
EY 15.71 11.46 8.01 12.36 24.53 20.76 18.26 -9.51%
DY 2.86 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 1.04 0.65 0.48 0.22 0.25 0.37 0.33 114.50%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 27/09/02 -
Price 1.84 1.29 1.92 1.23 0.87 0.94 1.05 -
P/RPS 2.56 973.94 1,449.59 0.00 2,070.92 6,465.46 7,219.63 -99.49%
P/EPS 8.36 8.46 12.56 11.18 3.69 4.12 4.49 51.17%
EY 11.96 11.81 7.96 8.94 27.07 24.30 22.26 -33.83%
DY 2.17 0.00 0.00 0.00 9.20 0.00 0.00 -
P/NAPS 1.36 0.63 0.49 0.31 0.22 0.31 0.27 192.97%

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