[ZELAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -293.17%
YoY- -100.34%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 89,610 128,814 98,113 998,643 953,732 724,309 372,512 -61.22%
PBT -55,886 -31,621 3,374 -270,127 -53,145 -188 7,262 -
Tax -19,756 -3,524 -2,626 -18,717 -18,797 -5,662 1,046 -
NP -75,642 -35,145 748 -288,844 -71,942 -5,850 8,308 -
-
NP to SH 75,527 -34,232 874 -274,917 -69,924 -9,546 4,309 571.25%
-
Tax Rate - - 77.83% - - - -14.40% -
Total Cost 165,252 163,959 97,365 1,287,487 1,025,674 730,159 364,204 -40.86%
-
Net Worth 433,674 416,639 448,653 439,353 585,986 649,579 615,571 -20.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 433,674 416,639 448,653 439,353 585,986 649,579 615,571 -20.77%
NOSH 563,214 563,026 582,666 563,274 563,448 564,852 559,610 0.42%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -84.41% -27.28% 0.76% -28.92% -7.54% -0.81% 2.23% -
ROE 17.42% -8.22% 0.19% -62.57% -11.93% -1.47% 0.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 15.91 22.88 16.84 177.29 169.27 128.23 66.57 -61.38%
EPS -13.41 -6.08 0.15 -48.81 -12.41 -1.69 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.77 0.78 1.04 1.15 1.10 -21.11%
Adjusted Per Share Value based on latest NOSH - 428,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.61 15.25 11.61 118.19 112.88 85.73 44.09 -61.21%
EPS 8.94 -4.05 0.10 -32.54 -8.28 -1.13 0.51 571.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5133 0.4931 0.531 0.52 0.6935 0.7688 0.7286 -20.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.69 0.53 0.56 0.68 0.89 0.90 -
P/RPS 3.77 3.02 3.15 0.32 0.40 0.69 1.35 97.93%
P/EPS 4.47 -11.35 353.33 -1.15 -5.48 -52.66 116.88 -88.58%
EY 22.35 -8.81 0.28 -87.16 -18.25 -1.90 0.86 772.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 0.69 0.72 0.65 0.77 0.82 -3.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 19/11/10 17/08/10 27/05/10 25/02/10 25/11/09 18/08/09 -
Price 0.58 0.67 0.75 0.52 0.63 0.82 0.95 -
P/RPS 3.65 2.93 4.45 0.29 0.37 0.64 1.43 86.45%
P/EPS 4.33 -11.02 500.00 -1.07 -5.08 -48.52 123.38 -89.21%
EY 23.12 -9.07 0.20 -93.86 -19.70 -2.06 0.81 828.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.91 0.97 0.67 0.61 0.71 0.86 -8.69%

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