[ZELAN] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 39.02%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 127,494 87,792 82 82 0 26 9 58788.14%
PBT 52,101 33,068 10,509 10,246 7,065 20,900 20,255 87.84%
Tax -7,388 -6,213 -1,074 -780 -256 -6,325 -6,117 13.42%
NP 44,713 26,855 9,435 9,466 6,809 14,575 14,138 115.60%
-
NP to SH 44,713 26,855 9,435 9,466 6,809 14,575 14,138 115.60%
-
Tax Rate 14.18% 18.79% 10.22% 7.61% 3.62% 30.26% 30.20% -
Total Cost 82,781 60,937 -9,353 -9,384 -6,809 -14,549 -14,129 -
-
Net Worth 405,457 164,792 126,914 243,924 246,362 239,512 185,710 68.37%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,882 - - - 4,951 - -
Div Payout % - 18.18% - - - 33.97% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 405,457 164,792 126,914 243,924 246,362 239,512 185,710 68.37%
NOSH 281,568 122,068 61,909 61,909 61,900 61,889 61,903 174.77%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 35.07% 30.59% 11,506.10% 11,543.90% 0.00% 56,057.69% 157,088.89% -
ROE 11.03% 16.30% 7.43% 3.88% 2.76% 6.09% 7.61% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 45.28 71.92 0.13 0.13 0.00 0.04 0.01 27410.51%
EPS 15.88 22.00 15.24 15.29 11.00 23.55 22.84 -21.53%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.44 1.35 2.05 3.94 3.98 3.87 3.00 -38.72%
Adjusted Per Share Value based on latest NOSH - 61,934
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.09 10.39 0.01 0.01 0.00 0.00 0.00 -
EPS 5.29 3.18 1.12 1.12 0.81 1.73 1.67 115.83%
DPS 0.00 0.58 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.4799 0.195 0.1502 0.2887 0.2916 0.2835 0.2198 68.37%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.40 1.33 1.91 0.89 0.96 1.10 -
P/RPS 3.31 1.95 1,004.14 1,442.04 0.00 2,285.15 7,565.96 -99.42%
P/EPS 9.45 6.36 8.73 12.49 8.09 4.08 4.82 56.71%
EY 10.59 15.71 11.46 8.01 12.36 24.53 20.76 -36.18%
DY 0.00 2.86 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.04 1.04 0.65 0.48 0.22 0.25 0.37 99.29%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 -
Price 1.45 1.84 1.29 1.92 1.23 0.87 0.94 -
P/RPS 3.20 2.56 973.94 1,449.59 0.00 2,070.92 6,465.46 -99.37%
P/EPS 9.13 8.36 8.46 12.56 11.18 3.69 4.12 70.05%
EY 10.95 11.96 11.81 7.96 8.94 27.07 24.30 -41.25%
DY 0.00 2.17 0.00 0.00 0.00 9.20 0.00 -
P/NAPS 1.01 1.36 0.63 0.49 0.31 0.22 0.31 119.93%

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