[ZELAN] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -60.98%
YoY- 93.38%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 127,494 87,710 0 82 0 17 0 -
PBT 52,101 22,559 263 3,181 7,065 645 1,123 1194.17%
Tax -7,388 -5,139 -294 -524 -256 -208 -504 499.94%
NP 44,713 17,420 -31 2,657 6,809 437 619 1638.98%
-
NP to SH 44,713 17,420 -31 2,657 6,809 437 619 1638.98%
-
Tax Rate 14.18% 22.78% 111.79% 16.47% 3.62% 32.25% 44.88% -
Total Cost 82,781 70,290 31 -2,575 -6,809 -420 -619 -
-
Net Worth 405,457 164,800 127,099 244,022 246,362 185,611 184,909 68.86%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 4,882 - - - 4,949 - -
Div Payout % - 28.03% - - - 1,132.64% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 405,457 164,800 127,099 244,022 246,362 185,611 184,909 68.86%
NOSH 281,568 122,074 61,999 61,934 61,900 61,870 61,636 175.57%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 35.07% 19.86% 0.00% 3,240.24% 0.00% 2,570.59% 0.00% -
ROE 11.03% 10.57% -0.02% 1.09% 2.76% 0.24% 0.33% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 45.28 71.85 0.00 0.13 0.00 0.03 0.00 -
EPS 15.88 14.27 -0.05 4.29 11.00 0.48 1.00 532.84%
DPS 0.00 4.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.44 1.35 2.05 3.94 3.98 3.00 3.00 -38.72%
Adjusted Per Share Value based on latest NOSH - 61,934
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.09 10.38 0.00 0.01 0.00 0.00 0.00 -
EPS 5.29 2.06 0.00 0.31 0.81 0.05 0.07 1692.18%
DPS 0.00 0.58 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.4799 0.195 0.1504 0.2888 0.2916 0.2197 0.2188 68.89%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.40 1.33 1.91 0.89 0.96 1.10 -
P/RPS 3.31 1.95 0.00 1,442.63 0.00 3,493.86 0.00 -
P/EPS 9.45 9.81 -2,660.00 44.52 8.09 135.92 109.53 -80.50%
EY 10.59 10.19 -0.04 2.25 12.36 0.74 0.91 414.30%
DY 0.00 2.86 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.04 1.04 0.65 0.48 0.22 0.32 0.37 99.29%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 25/03/04 11/12/03 24/09/03 25/06/03 26/03/03 19/12/02 -
Price 1.45 1.84 1.29 1.92 1.23 0.87 0.94 -
P/RPS 3.20 2.56 0.00 1,450.18 0.00 3,166.31 0.00 -
P/EPS 9.13 12.89 -2,580.00 44.76 11.18 123.17 93.60 -78.84%
EY 10.95 7.76 -0.04 2.23 8.94 0.81 1.07 372.02%
DY 0.00 2.17 0.00 0.00 0.00 9.20 0.00 -
P/NAPS 1.01 1.36 0.63 0.49 0.31 0.29 0.31 119.93%

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