[ZELAN] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 130.59%
YoY- 39.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 36,224 26,107 17,882 9,689 45,438 27,753 21,921 39.64%
PBT 68,793 19,709 19,376 2,288 -2,924 15,578 9,386 275.95%
Tax -3,206 -3,242 -2,772 -559 -2,687 -1,683 -908 131.34%
NP 65,587 16,467 16,604 1,729 -5,611 13,895 8,478 289.70%
-
NP to SH 65,569 16,440 16,568 1,712 -5,597 13,886 8,473 289.78%
-
Tax Rate 4.66% 16.45% 14.31% 24.43% - 10.80% 9.67% -
Total Cost -29,363 9,640 1,278 7,960 51,049 13,858 13,443 -
-
Net Worth 152,081 92,938 92,938 84,489 84,489 101,387 92,938 38.73%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 152,081 92,938 92,938 84,489 84,489 101,387 92,938 38.73%
NOSH 844,920 844,920 844,920 844,920 844,920 844,920 844,920 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 181.06% 63.08% 92.85% 17.84% -12.35% 50.07% 38.68% -
ROE 43.11% 17.69% 17.83% 2.03% -6.62% 13.70% 9.12% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.29 3.09 2.12 1.15 5.38 3.28 2.59 39.86%
EPS 7.76 1.95 1.96 0.20 -0.66 1.64 1.00 290.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.11 0.11 0.10 0.10 0.12 0.11 38.73%
Adjusted Per Share Value based on latest NOSH - 844,920
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 4.29 3.09 2.12 1.15 5.38 3.28 2.59 39.86%
EPS 7.76 1.95 1.96 0.20 -0.66 1.64 1.00 290.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.11 0.11 0.10 0.10 0.12 0.11 38.73%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.08 0.035 0.03 0.055 0.07 0.045 0.05 -
P/RPS 1.87 1.13 1.42 4.80 1.30 1.37 1.93 -2.07%
P/EPS 1.03 1.80 1.53 27.14 -10.57 2.74 4.99 -64.97%
EY 97.01 55.59 65.37 3.68 -9.46 36.52 20.06 185.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.27 0.55 0.70 0.38 0.45 -1.48%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 20/11/23 28/08/23 30/05/23 28/02/23 23/11/22 25/08/22 -
Price 0.05 0.055 0.035 0.03 0.07 0.055 0.05 -
P/RPS 1.17 1.78 1.65 2.62 1.30 1.67 1.93 -28.30%
P/EPS 0.64 2.83 1.78 14.81 -10.57 3.35 4.99 -74.47%
EY 155.21 35.38 56.03 6.75 -9.46 29.88 20.06 289.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.50 0.32 0.30 0.70 0.46 0.45 -27.05%

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