[ZELAN] QoQ Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -34.25%
YoY- -19.3%
Quarter Report
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 61,391 111,973 94,034 115,079 88,012 86,862 63,079 -1.79%
PBT -36,292 -15,666 7,629 12,721 14,136 16,148 15,307 -
Tax -1,281 -2,863 15,833 -2,567 1,296 -876 -1,981 -25.20%
NP -37,573 -18,529 23,462 10,154 15,432 15,272 13,326 -
-
NP to SH -37,573 -18,532 23,445 10,145 15,429 15,272 13,332 -
-
Tax Rate - - -207.54% 20.18% -9.17% 5.42% 12.94% -
Total Cost 98,964 130,502 70,572 104,925 72,580 71,590 49,753 58.09%
-
Net Worth 168,979 202,774 228,121 202,774 194,325 177,188 160,530 3.47%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 168,979 202,774 228,121 202,774 194,325 177,188 160,530 3.47%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -61.20% -16.55% 24.95% 8.82% 17.53% 17.58% 21.13% -
ROE -22.24% -9.14% 10.28% 5.00% 7.94% 8.62% 8.30% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.27 13.25 11.13 13.62 10.42 10.29 7.47 -1.79%
EPS -4.45 -2.19 2.77 1.20 1.83 1.81 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.27 0.24 0.23 0.21 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.27 13.25 11.13 13.62 10.42 10.28 7.47 -1.79%
EPS -4.45 -2.19 2.77 1.20 1.83 1.81 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.24 0.27 0.24 0.23 0.2097 0.19 3.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.22 0.245 0.245 0.325 0.31 0.265 0.39 -
P/RPS 3.03 1.85 2.20 2.39 2.98 2.57 5.22 -30.39%
P/EPS -4.95 -11.17 8.83 27.07 16.98 17.79 24.72 -
EY -20.21 -8.95 11.33 3.69 5.89 5.62 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.02 0.91 1.35 1.35 1.26 2.05 -33.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 19/02/16 23/11/15 24/08/15 27/05/15 23/02/15 21/11/14 -
Price 0.21 0.245 0.28 0.235 0.33 0.34 0.32 -
P/RPS 2.89 1.85 2.52 1.73 3.17 3.30 4.29 -23.13%
P/EPS -4.72 -11.17 10.09 19.57 18.07 22.82 20.28 -
EY -21.18 -8.95 9.91 5.11 5.53 4.38 4.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.02 1.04 0.98 1.43 1.62 1.68 -26.87%

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