[ZELAN] QoQ Quarter Result on 31-Jan-2007 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ--%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Revenue 216,669 257,189 221,968 198,000 0 126,949 160,666 26.97%
PBT 26,521 57,210 44,559 27,496 0 27,095 32,418 -14.81%
Tax -7,723 -6,333 -7,473 -3,943 0 -23,803 -5,319 34.69%
NP 18,798 50,877 37,086 23,553 0 3,292 27,099 -25.33%
-
NP to SH 17,849 50,400 36,908 23,250 0 3,312 26,679 -27.45%
-
Tax Rate 29.12% 11.07% 16.77% 14.34% - 87.85% 16.41% -
Total Cost 197,871 206,312 184,882 174,447 0 123,657 133,567 36.87%
-
Net Worth 996,616 1,013,631 751,957 714,951 0 690,467 735,292 27.49%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Div - 40,826 - 28,147 - - 14,086 -
Div Payout % - 81.01% - 121.07% - - 52.80% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Net Worth 996,616 1,013,631 751,957 714,951 0 690,467 735,292 27.49%
NOSH 563,059 563,128 281,632 281,476 280,677 280,677 281,721 73.85%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
NP Margin 8.68% 19.78% 16.71% 11.90% 0.00% 2.59% 16.87% -
ROE 1.79% 4.97% 4.91% 3.25% 0.00% 0.48% 3.63% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 38.48 45.67 78.81 70.34 0.00 45.23 57.03 -26.96%
EPS 3.17 8.95 13.11 8.26 0.00 1.18 9.47 -58.27%
DPS 0.00 7.25 0.00 10.00 0.00 0.00 5.00 -
NAPS 1.77 1.80 2.67 2.54 0.00 2.46 2.61 -26.66%
Adjusted Per Share Value based on latest NOSH - 281,476
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
RPS 25.64 30.44 26.27 23.43 0.00 15.02 19.02 26.93%
EPS 2.11 5.97 4.37 2.75 0.00 0.39 3.16 -27.57%
DPS 0.00 4.83 0.00 3.33 0.00 0.00 1.67 -
NAPS 1.1795 1.1997 0.89 0.8462 0.00 0.8172 0.8703 27.48%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 29/12/06 31/10/06 31/07/06 -
Price 6.00 5.65 5.90 4.00 2.78 2.15 1.91 -
P/RPS 15.59 12.37 7.49 5.69 0.00 4.75 3.35 241.47%
P/EPS 189.27 63.13 45.02 48.43 0.00 182.20 20.17 497.89%
EY 0.53 1.58 2.22 2.07 0.00 0.55 4.96 -83.23%
DY 0.00 1.28 0.00 2.50 0.00 0.00 2.62 -
P/NAPS 3.39 3.14 2.21 1.57 0.00 0.87 0.73 240.89%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/12/06 31/10/06 31/07/06 CAGR
Date 17/12/07 27/09/07 28/06/07 27/03/07 - 19/12/06 25/09/06 -
Price 5.60 6.25 6.00 4.50 0.00 2.70 2.00 -
P/RPS 14.55 13.68 7.61 6.40 0.00 5.97 3.51 211.33%
P/EPS 176.66 69.83 45.78 54.48 0.00 228.81 21.12 445.43%
EY 0.57 1.43 2.18 1.84 0.00 0.44 4.74 -81.58%
DY 0.00 1.16 0.00 2.22 0.00 0.00 2.50 -
P/NAPS 3.16 3.47 2.25 1.77 0.00 1.10 0.77 208.85%

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