[ZELAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 65.49%
YoY- -4.6%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 71,070 118,379 149,615 194,613 222,373 269,650 323,891 -63.51%
PBT -64,838 -45,839 -35,504 -24,192 -67,654 -42,976 -35,425 49.46%
Tax -2,718 -919 -865 659 -578 -5,468 10,162 -
NP -67,556 -46,758 -36,369 -23,533 -68,232 -48,444 -25,263 92.31%
-
NP to SH -67,519 -46,753 -36,384 -23,551 -68,251 -48,451 -25,276 92.17%
-
Tax Rate - - - - - - - -
Total Cost 138,626 165,137 185,984 218,146 290,605 318,094 349,154 -45.88%
-
Net Worth 76,040 126,734 135,183 143,632 135,183 177,427 177,427 -43.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 76,040 126,734 135,183 143,632 135,183 177,427 177,427 -43.06%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -95.06% -39.50% -24.31% -12.09% -30.68% -17.97% -7.80% -
ROE -88.79% -36.89% -26.91% -16.40% -50.49% -27.31% -14.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.41 14.01 17.71 23.03 26.32 31.92 38.34 -63.52%
EPS -7.99 -5.53 -4.31 -2.79 -8.08 -5.73 -2.99 92.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.15 0.16 0.17 0.16 0.21 0.21 -43.06%
Adjusted Per Share Value based on latest NOSH - 844,895
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.41 14.01 17.71 23.03 26.32 31.91 38.33 -63.52%
EPS -7.99 -5.53 -4.31 -2.79 -8.08 -5.73 -2.99 92.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.15 0.16 0.17 0.16 0.21 0.21 -43.06%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.105 0.13 0.14 0.175 0.12 0.18 0.15 -
P/RPS 1.25 0.93 0.79 0.76 0.46 0.56 0.39 116.92%
P/EPS -1.31 -2.35 -3.25 -6.28 -1.49 -3.14 -5.01 -59.00%
EY -76.11 -42.57 -30.76 -15.93 -67.32 -31.86 -19.94 143.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.87 0.88 1.03 0.75 0.86 0.71 39.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 19/02/18 24/11/17 22/08/17 26/05/17 20/02/17 16/11/16 22/08/16 -
Price 0.125 0.12 0.125 0.145 0.15 0.15 0.205 -
P/RPS 1.49 0.86 0.71 0.63 0.57 0.47 0.53 98.81%
P/EPS -1.56 -2.17 -2.90 -5.20 -1.86 -2.62 -6.85 -62.60%
EY -63.93 -46.11 -34.45 -19.22 -53.85 -38.23 -14.59 167.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.80 0.78 0.85 0.94 0.71 0.98 26.15%

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