[ZELAN] QoQ Quarter Result on 30-Sep-2013

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013
Profit Trend
QoQ- -179.12%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,025 76,106 51,784 51,590 70,727 80,816 12,732 185.09%
PBT 18,356 13,291 25,192 -6,188 7,872 -41,034 -20,794 -
Tax -5,800 -2,651 -2,263 -56 -17 -1,987 450 -
NP 12,556 10,640 22,929 -6,244 7,855 -43,021 -20,344 -
-
NP to SH 12,571 10,636 22,943 -6,216 7,856 -43,129 -20,215 -
-
Tax Rate 31.60% 19.95% 8.98% - 0.22% - - -
Total Cost 48,469 65,466 28,855 57,834 62,872 123,837 33,076 29.10%
-
Net Worth 122,509 97,802 95,754 152,574 152,598 146,390 157,665 -15.51%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 122,509 97,802 95,754 152,574 152,598 146,390 157,665 -15.51%
NOSH 844,895 844,895 844,895 565,090 565,179 563,041 563,091 31.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.58% 13.98% 44.28% -12.10% 11.11% -53.23% -159.79% -
ROE 10.26% 10.88% 23.96% -4.07% 5.15% -29.46% -12.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.97 12.45 9.19 9.13 12.51 14.35 2.26 151.31%
EPS 1.85 1.74 4.07 -1.10 1.39 -7.66 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.17 0.27 0.27 0.26 0.28 -25.57%
Adjusted Per Share Value based on latest NOSH - 565,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.22 9.01 6.13 6.11 8.37 9.56 1.51 184.63%
EPS 1.49 1.26 2.72 -0.74 0.93 -5.10 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.145 0.1158 0.1133 0.1806 0.1806 0.1733 0.1866 -15.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.22 0.20 0.25 0.285 0.28 0.25 -
P/RPS 2.79 1.77 2.18 2.74 2.28 1.95 11.06 -60.17%
P/EPS 13.54 12.62 4.91 -22.73 20.50 -3.66 -6.96 -
EY 7.39 7.92 20.37 -4.40 4.88 -27.36 -14.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.38 1.18 0.93 1.06 1.08 0.89 34.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 21/05/14 17/02/14 26/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.385 0.25 0.225 0.31 0.23 0.34 0.225 -
P/RPS 4.29 2.01 2.45 3.40 1.84 2.37 9.95 -43.01%
P/EPS 20.84 14.34 5.52 -28.18 16.55 -4.44 -6.27 -
EY 4.80 6.97 18.10 -3.55 6.04 -22.53 -15.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.56 1.32 1.15 0.85 1.31 0.80 93.04%

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