[ZELAN] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -17.63%
YoY- 31.61%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 101,064 12,803 -54,669 -39,204 30,701 98,113 44,911 71.63%
PBT 20,345 -7,672 -198,025 -24,265 -34,995 3,374 -216,982 -
Tax -624 -371 16,113 -16,232 -898 -2,626 80 -
NP 19,721 -8,043 -181,912 -40,497 -35,893 748 -216,902 -
-
NP to SH 19,719 -8,045 -181,901 -41,295 -35,106 874 -204,993 -
-
Tax Rate 3.07% - - - - 77.83% - -
Total Cost 81,343 20,846 127,243 1,293 66,594 97,365 261,813 -54.09%
-
Net Worth 152,118 258,790 270,397 433,794 416,989 448,653 355,595 -43.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 152,118 258,790 270,397 433,794 416,989 448,653 355,595 -43.19%
NOSH 563,400 562,587 563,327 563,369 563,499 582,666 428,428 20.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.51% -62.82% 0.00% 0.00% -116.91% 0.76% -482.96% -
ROE 12.96% -3.11% -67.27% -9.52% -8.42% 0.19% -57.65% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.94 2.28 0.00 0.00 5.45 16.84 10.48 43.05%
EPS 3.50 -1.43 -32.29 -7.33 -6.23 0.15 -36.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.46 0.48 0.77 0.74 0.77 0.83 -52.66%
Adjusted Per Share Value based on latest NOSH - 563,369
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.96 1.52 0.00 0.00 3.63 11.61 5.32 71.52%
EPS 2.33 -0.95 -21.53 -4.89 -4.15 0.10 -24.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.3063 0.32 0.5134 0.4935 0.531 0.4209 -43.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.40 0.52 0.60 0.69 0.53 0.56 -
P/RPS 1.56 17.58 0.00 0.00 12.66 3.15 5.34 -55.93%
P/EPS 8.00 -27.97 -1.61 -8.19 -11.08 353.33 -1.17 -
EY 12.50 -3.57 -62.10 -12.22 -9.03 0.28 -85.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.87 1.08 0.78 0.93 0.69 0.67 34.02%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 27/05/11 16/02/11 19/11/10 17/08/10 27/05/10 -
Price 0.35 0.31 0.44 0.58 0.67 0.75 0.52 -
P/RPS 1.95 13.62 0.00 0.00 12.30 4.45 4.96 -46.30%
P/EPS 10.00 -21.68 -1.36 -7.91 -10.75 500.00 -1.09 -
EY 10.00 -4.61 -73.39 -12.64 -9.30 0.20 -92.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.67 0.92 0.75 0.91 0.97 0.63 62.01%

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