[ZELAN] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -22.74%
YoY- 29.06%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Revenue 2,008,224 2,012,793 1,752,824 1,492,367 1,151,794 842,938 893,826 77.09%
PBT 16,503 -6,845 135,787 128,330 140,664 139,498 155,786 -79.50%
Tax -29,948 -28,753 -31,779 -32,689 -26,174 -23,955 -25,472 12.10%
NP -13,445 -35,598 104,008 95,641 114,490 115,543 130,314 -
-
NP to SH -137,227 -49,562 85,991 81,914 106,022 112,808 128,407 -
-
Tax Rate 181.47% - 23.40% 25.47% 18.61% 17.17% 16.35% -
Total Cost 2,021,669 2,048,391 1,648,816 1,396,726 1,037,304 727,395 763,512 98.86%
-
Net Worth 467,684 422,397 721,472 765,677 816,390 990,129 996,616 -41.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Div 28,182 64,779 64,779 36,596 77,423 40,826 68,974 -46.84%
Div Payout % 0.00% 0.00% 75.33% 44.68% 73.03% 36.19% 53.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Net Worth 467,684 422,397 721,472 765,677 816,390 990,129 996,616 -41.38%
NOSH 563,475 563,196 563,650 562,997 563,028 562,573 563,059 0.05%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
NP Margin -0.67% -1.77% 5.93% 6.41% 9.94% 13.71% 14.58% -
ROE -29.34% -11.73% 11.92% 10.70% 12.99% 11.39% 12.88% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 356.40 357.39 310.98 265.08 204.57 149.84 158.74 77.00%
EPS -24.35 -8.80 15.26 14.55 18.83 20.05 22.81 -
DPS 5.00 11.50 11.50 6.50 13.75 7.26 12.25 -46.88%
NAPS 0.83 0.75 1.28 1.36 1.45 1.76 1.77 -41.41%
Adjusted Per Share Value based on latest NOSH - 562,997
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
RPS 237.68 238.22 207.45 176.63 136.32 99.77 105.79 77.08%
EPS -16.24 -5.87 10.18 9.69 12.55 13.35 15.20 -
DPS 3.34 7.67 7.67 4.33 9.16 4.83 8.16 -46.77%
NAPS 0.5535 0.4999 0.8539 0.9062 0.9662 1.1719 1.1795 -41.38%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 -
Price 0.56 0.88 1.41 2.07 2.55 5.45 6.00 -
P/RPS 0.16 0.25 0.45 0.78 1.25 3.64 3.78 -89.27%
P/EPS -2.30 -10.00 9.24 14.23 13.54 27.18 26.31 -
EY -43.49 -10.00 10.82 7.03 7.38 3.68 3.80 -
DY 8.93 13.07 8.16 3.14 5.39 1.33 2.04 183.59%
P/NAPS 0.67 1.17 1.10 1.52 1.76 3.10 3.39 -68.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 31/10/07 CAGR
Date 28/05/09 26/02/09 10/11/08 25/08/08 29/05/08 26/02/08 17/12/07 -
Price 1.00 0.80 1.35 1.78 2.67 3.48 5.60 -
P/RPS 0.28 0.22 0.43 0.67 1.31 2.32 3.53 -83.29%
P/EPS -4.11 -9.09 8.85 12.23 14.18 17.35 24.56 -
EY -24.35 -11.00 11.30 8.17 7.05 5.76 4.07 -
DY 5.00 14.38 8.52 3.65 5.15 2.09 2.19 79.10%
P/NAPS 1.20 1.07 1.05 1.31 1.84 1.98 3.16 -49.51%

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