[ZELAN] QoQ TTM 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- 13.89%
YoY- 122.53%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 215,286 87,792 99 99 17 26 1,567 2570.54%
PBT 78,104 33,068 11,154 12,014 9,968 20,901 -70,369 -
Tax -13,345 -6,213 -1,282 -1,492 -729 -5,380 -4,923 94.53%
NP 64,759 26,855 9,872 10,522 9,239 15,521 -75,292 -
-
NP to SH 64,759 26,855 9,872 10,522 9,239 15,521 -75,292 -
-
Tax Rate 17.09% 18.79% 11.49% 12.42% 7.31% 25.74% - -
Total Cost 150,527 60,937 -9,773 -10,423 -9,222 -15,495 76,859 56.59%
-
Net Worth 405,457 164,800 127,099 185,804 185,700 185,611 184,909 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 4,882 4,949 4,949 4,949 4,949 4,971 -1.19%
Div Payout % 7.54% 18.18% 50.14% 47.04% 53.57% 31.89% 0.00% -
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 405,457 164,800 127,099 185,804 185,700 185,611 184,909 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 30.08% 30.59% 9,971.72% 10,628.28% 54,347.06% 59,696.15% -4,804.85% -
ROE 15.97% 16.30% 7.77% 5.66% 4.98% 8.36% -40.72% -
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 76.46 71.92 0.16 0.16 0.03 0.04 2.54 869.69%
EPS 23.00 22.00 15.92 16.99 14.93 25.09 -122.16 -
DPS 1.73 4.00 8.00 8.00 8.00 8.00 8.00 -64.00%
NAPS 1.44 1.35 2.05 3.00 3.00 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 25.48 10.39 0.01 0.01 0.00 0.00 0.19 2527.80%
EPS 7.66 3.18 1.17 1.25 1.09 1.84 -8.91 -
DPS 0.58 0.58 0.59 0.59 0.59 0.59 0.59 -1.13%
NAPS 0.4799 0.195 0.1504 0.2199 0.2198 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 1.96 1.95 832.93 1,194.90 3,240.65 2,284.45 43.27 -87.31%
P/EPS 6.52 6.36 8.35 11.24 5.96 3.83 -0.90 -
EY 15.33 15.71 11.97 8.89 16.77 26.13 -111.05 -
DY 1.16 2.86 6.02 4.19 8.99 8.33 7.27 -70.61%
P/NAPS 1.04 1.04 0.65 0.64 0.30 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 1.90 2.56 807.88 1,201.16 4,478.65 2,070.28 36.97 -86.20%
P/EPS 6.30 8.36 8.10 11.30 8.24 3.47 -0.77 -
EY 15.86 11.96 12.34 8.85 12.13 28.83 -129.95 -
DY 1.20 2.17 6.20 4.17 6.50 9.20 8.51 -72.94%
P/NAPS 1.01 1.36 0.63 0.64 0.41 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