[ZELAN] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -12.71%
YoY- -28.76%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Revenue 526,255 407,081 477,126 597,762 530,824 147,112 216,669 87.10%
PBT 69,073 -131,424 33,978 44,876 45,725 11,208 26,521 96.56%
Tax -10,887 600 -6,813 -12,848 -9,692 -2,426 -7,723 27.43%
NP 58,186 -130,824 27,165 32,028 36,033 8,782 18,798 122.04%
-
NP to SH -57,543 -127,902 21,926 26,292 30,122 7,651 17,849 -
-
Tax Rate 15.76% - 20.05% 28.63% 21.20% 21.65% 29.12% -
Total Cost 468,069 537,905 449,961 565,734 494,791 138,330 197,871 83.65%
-
Net Worth 467,684 422,397 721,472 765,677 816,390 990,129 996,616 -41.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Div - - 28,182 - 36,596 - - -
Div Payout % - - 128.53% - 121.50% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Net Worth 467,684 422,397 721,472 765,677 816,390 990,129 996,616 -41.38%
NOSH 563,475 563,196 563,650 562,997 563,028 562,573 563,059 0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
NP Margin 11.06% -32.14% 5.69% 5.36% 6.79% 5.97% 8.68% -
ROE -12.30% -30.28% 3.04% 3.43% 3.69% 0.77% 1.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 93.39 72.28 84.65 106.17 94.28 26.15 38.48 87.00%
EPS -10.22 -22.71 3.89 4.67 5.35 1.36 3.17 -
DPS 0.00 0.00 5.00 0.00 6.50 0.00 0.00 -
NAPS 0.83 0.75 1.28 1.36 1.45 1.76 1.77 -41.41%
Adjusted Per Share Value based on latest NOSH - 562,997
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 62.28 48.18 56.47 70.75 62.83 17.41 25.64 87.11%
EPS -6.81 -15.14 2.60 3.11 3.57 0.91 2.11 -
DPS 0.00 0.00 3.34 0.00 4.33 0.00 0.00 -
NAPS 0.5535 0.4999 0.8539 0.9062 0.9662 1.1719 1.1795 -41.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 -
Price 0.56 0.88 1.41 2.07 2.55 5.45 6.00 -
P/RPS 0.60 1.22 1.67 1.95 2.70 20.84 15.59 -89.97%
P/EPS -5.48 -3.87 36.25 44.33 47.66 400.74 189.27 -
EY -18.24 -25.81 2.76 2.26 2.10 0.25 0.53 -
DY 0.00 0.00 3.55 0.00 2.55 0.00 0.00 -
P/NAPS 0.67 1.17 1.10 1.52 1.76 3.10 3.39 -68.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 26/02/08 17/12/07 -
Price 1.00 0.80 1.35 1.78 2.67 3.48 5.60 -
P/RPS 1.07 1.11 1.59 1.68 2.83 13.31 14.55 -84.15%
P/EPS -9.79 -3.52 34.70 38.12 49.91 255.88 176.66 -
EY -10.21 -28.39 2.88 2.62 2.00 0.39 0.57 -
DY 0.00 0.00 3.70 0.00 2.43 0.00 0.00 -
P/NAPS 1.20 1.07 1.05 1.31 1.84 1.98 3.16 -49.51%

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