[ZELAN] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 82.74%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 392,452 1,490,048 2,391,048 887,872 621,712 534,852 509,976 -4.15%
PBT 13,496 29,048 179,504 178,236 137,088 91,848 208,404 -35.82%
Tax -10,504 4,184 -51,392 -29,892 -25,108 -26,568 -29,552 -15.43%
NP 2,992 33,232 128,112 148,344 111,980 65,280 178,852 -48.46%
-
NP to SH 3,496 17,236 105,168 147,632 110,180 65,280 178,852 -47.15%
-
Tax Rate 77.83% -14.40% 28.63% 16.77% 18.32% 28.93% 14.18% -
Total Cost 389,460 1,456,816 2,262,936 739,528 509,732 469,572 331,124 2.66%
-
Net Worth 448,653 615,571 765,677 751,957 729,463 487,626 405,457 1.65%
Dividend
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 448,653 615,571 765,677 751,957 729,463 487,626 405,457 1.65%
NOSH 582,666 559,610 562,997 281,632 281,646 281,865 281,568 12.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 0.76% 2.23% 5.36% 16.71% 18.01% 12.21% 35.07% -
ROE 0.78% 2.80% 13.74% 19.63% 15.10% 13.39% 44.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 67.35 266.27 424.70 315.26 220.74 189.75 181.12 -14.81%
EPS 0.60 3.04 18.68 52.44 39.12 23.16 63.52 -53.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.10 1.36 2.67 2.59 1.73 1.44 -9.64%
Adjusted Per Share Value based on latest NOSH - 281,632
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 46.45 176.35 282.99 105.08 73.58 63.30 60.36 -4.15%
EPS 0.41 2.04 12.45 17.47 13.04 7.73 21.17 -47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.7286 0.9062 0.89 0.8634 0.5771 0.4799 1.65%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 30/06/09 30/06/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.53 0.90 2.07 5.90 2.25 1.41 1.50 -
P/RPS 0.79 0.34 0.49 1.87 1.02 0.74 0.83 -0.79%
P/EPS 88.33 29.22 11.08 11.26 5.75 6.09 2.36 79.87%
EY 1.13 3.42 9.02 8.88 17.39 16.43 42.35 -44.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 1.52 2.21 0.87 0.82 1.04 -6.43%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 17/08/10 18/08/09 25/08/08 28/06/07 28/06/06 27/06/05 23/06/04 -
Price 0.75 0.95 1.78 6.00 1.90 1.38 1.45 -
P/RPS 1.11 0.36 0.42 1.90 0.86 0.73 0.80 5.45%
P/EPS 125.00 30.84 9.53 11.45 4.86 5.96 2.28 91.35%
EY 0.80 3.24 10.49 8.74 20.59 16.78 43.81 -47.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.86 1.31 2.25 0.73 0.80 1.01 -0.65%

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