[ZELAN] QoQ Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 127.94%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 155,428 554,007 428,325 281,272 133,713 603,270 446,536 -50.61%
PBT 34,272 103,007 77,909 51,012 22,962 131,266 101,849 -51.71%
Tax -6,277 -21,189 -20,322 -13,834 -6,642 -33,488 -25,693 -61.02%
NP 27,995 81,818 57,587 37,178 16,320 97,778 76,156 -48.77%
-
NP to SH 27,545 80,160 56,735 37,199 16,320 97,778 76,156 -49.33%
-
Tax Rate 18.32% 20.57% 26.08% 27.12% 28.93% 25.51% 25.23% -
Total Cost 127,433 472,189 370,738 244,094 117,393 505,492 370,380 -50.99%
-
Net Worth 729,463 679,775 487,104 487,163 487,626 470,303 447,810 38.56%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 42,485 14,078 14,079 - 22,529 - -
Div Payout % - 53.00% 24.81% 37.85% - 23.04% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 729,463 679,775 487,104 487,163 487,626 470,303 447,810 38.56%
NOSH 281,646 283,239 281,563 281,597 281,865 281,618 281,642 0.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 18.01% 14.77% 13.44% 13.22% 12.21% 16.21% 17.05% -
ROE 3.78% 11.79% 11.65% 7.64% 3.35% 20.79% 17.01% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 55.19 195.60 152.12 99.88 47.44 214.22 158.55 -50.61%
EPS 9.78 28.46 20.15 13.21 5.79 34.72 27.04 -49.33%
DPS 0.00 15.00 5.00 5.00 0.00 8.00 0.00 -
NAPS 2.59 2.40 1.73 1.73 1.73 1.67 1.59 38.56%
Adjusted Per Share Value based on latest NOSH - 281,767
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 18.40 65.57 50.69 33.29 15.83 71.40 52.85 -50.60%
EPS 3.26 9.49 6.71 4.40 1.93 11.57 9.01 -49.31%
DPS 0.00 5.03 1.67 1.67 0.00 2.67 0.00 -
NAPS 0.8634 0.8045 0.5765 0.5766 0.5771 0.5566 0.53 38.57%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 2.25 1.69 1.65 1.38 1.41 1.44 1.22 -
P/RPS 4.08 0.86 1.08 1.38 2.97 0.67 0.77 204.86%
P/EPS 23.01 5.97 8.19 10.45 24.35 4.15 4.51 197.25%
EY 4.35 16.75 12.21 9.57 4.11 24.11 22.16 -66.32%
DY 0.00 8.88 3.03 3.62 0.00 5.56 0.00 -
P/NAPS 0.87 0.70 0.95 0.80 0.82 0.86 0.77 8.50%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 28/03/06 19/12/05 29/09/05 27/06/05 30/03/05 30/12/04 -
Price 1.90 2.00 1.62 1.57 1.38 1.49 1.38 -
P/RPS 3.44 1.02 1.06 1.57 2.91 0.70 0.87 150.67%
P/EPS 19.43 7.07 8.04 11.88 23.83 4.29 5.10 144.53%
EY 5.15 14.15 12.44 8.41 4.20 23.30 19.59 -59.06%
DY 0.00 7.50 3.09 3.18 0.00 5.37 0.00 -
P/NAPS 0.73 0.83 0.94 0.91 0.80 0.89 0.87 -11.06%

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