[ZELAN] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 565.99%
YoY- 556.68%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 887,872 621,712 534,852 509,976 0 36 10,828 108.36%
PBT 178,236 137,088 91,848 208,404 28,260 71,992 -24,952 -
Tax -29,892 -25,108 -26,568 -29,552 -1,024 -19,628 24,952 -
NP 148,344 111,980 65,280 178,852 27,236 52,364 0 -
-
NP to SH 147,632 110,180 65,280 178,852 27,236 52,364 -19,572 -
-
Tax Rate 16.77% 18.32% 28.93% 14.18% 3.62% 27.26% - -
Total Cost 739,528 509,732 469,572 331,124 -27,236 -52,328 10,828 102.11%
-
Net Worth 751,957 729,463 487,626 405,457 246,362 185,717 245,311 20.51%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 751,957 729,463 487,626 405,457 246,362 185,717 245,311 20.51%
NOSH 281,632 281,646 281,865 281,568 61,900 61,905 61,858 28.72%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 16.71% 18.01% 12.21% 35.07% 0.00% 145,455.56% 0.00% -
ROE 19.63% 15.10% 13.39% 44.11% 11.06% 28.20% -7.98% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 315.26 220.74 189.75 181.12 0.00 0.06 17.50 61.87%
EPS 52.44 39.12 23.16 63.52 44.00 84.60 -31.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.59 1.73 1.44 3.98 3.00 3.9657 -6.37%
Adjusted Per Share Value based on latest NOSH - 281,568
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 105.08 73.58 63.30 60.36 0.00 0.00 1.28 108.40%
EPS 17.47 13.04 7.73 21.17 3.22 6.20 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8634 0.5771 0.4799 0.2916 0.2198 0.2903 20.51%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.90 2.25 1.41 1.50 0.89 1.75 1.40 -
P/RPS 1.87 1.02 0.74 0.83 0.00 3,009.32 8.00 -21.50%
P/EPS 11.26 5.75 6.09 2.36 2.02 2.07 -4.42 -
EY 8.88 17.39 16.43 42.35 49.44 48.34 -22.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.87 0.82 1.04 0.22 0.58 0.35 35.93%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 -
Price 6.00 1.90 1.38 1.45 1.23 1.48 1.27 -
P/RPS 1.90 0.86 0.73 0.80 0.00 2,545.02 7.26 -20.01%
P/EPS 11.45 4.86 5.96 2.28 2.80 1.75 -4.01 -
EY 8.74 20.59 16.78 43.81 35.77 57.15 -24.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.73 0.80 1.01 0.31 0.49 0.32 38.39%

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