[ZELAN] QoQ TTM 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- 6.37%
YoY- -120.07%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,994 -50,369 34,941 134,521 403,148 724,244 998,643 -92.60%
PBT -209,617 -264,957 -253,911 -272,868 -301,560 -274,015 -270,127 -15.54%
Tax -1,114 -1,388 -3,643 -19,676 -14,908 -21,559 -17,887 -84.26%
NP -210,731 -266,345 -257,554 -292,544 -316,468 -295,574 -288,014 -18.78%
-
NP to SH -211,522 -266,347 -257,428 -280,520 -299,603 -278,352 -274,917 -16.02%
-
Tax Rate - - - - - - - -
Total Cost 230,725 215,976 292,495 427,065 719,616 1,019,818 1,286,657 -68.16%
-
Net Worth 152,118 258,790 270,397 433,794 416,989 0 355,595 -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 0 355,595 -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 -1,053.97% 0.00% -737.11% -217.47% -78.50% -40.81% -28.84% -
ROE -139.05% -102.92% -95.20% -64.67% -71.85% 0.00% -77.31% -
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 3.55 0.00 6.20 23.88 71.54 124.30 233.09 -93.84%
EPS -37.54 -47.34 -45.70 -49.79 -53.17 -47.77 -64.17 -30.02%
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 0.00 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 2.37 0.00 4.14 15.92 47.71 85.72 118.19 -92.60%
EPS -25.03 -31.52 -30.47 -33.20 -35.46 -32.94 -32.54 -16.03%
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 0.00 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 7.89 0.00 8.38 2.51 0.96 0.43 0.24 924.05%
P/EPS -0.75 -0.84 -1.14 -1.20 -1.30 -1.11 -0.87 -9.41%
EY -134.09 -118.36 -87.88 -82.99 -77.06 -90.14 -114.59 11.03%
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 0.00 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 9.86 0.00 7.09 2.43 0.94 0.60 0.22 1158.82%
P/EPS -0.93 -0.65 -0.96 -1.16 -1.26 -1.57 -0.81 9.63%
EY -107.27 -152.72 -103.86 -85.85 -79.36 -63.70 -123.40 -8.90%
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 0.00 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