[ZELAN] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 87.5%
YoY- -1020.48%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 352,048 250,207 101,160 51,212 392,452 1,490,048 2,391,048 -24.69%
PBT 56,544 40,167 92,436 -30,688 13,496 29,048 179,504 -15.72%
Tax 5,184 -4,987 -500 -1,484 -10,504 4,184 -51,392 -
NP 61,728 35,180 91,936 -32,172 2,992 33,232 128,112 -10.24%
-
NP to SH 61,716 35,219 91,944 -32,180 3,496 17,236 105,168 -7.58%
-
Tax Rate -9.17% 12.42% 0.54% - 77.83% -14.40% 28.63% -
Total Cost 290,320 215,027 9,224 83,384 389,460 1,456,816 2,262,936 -26.21%
-
Net Worth 194,325 97,661 191,550 258,790 448,653 615,571 765,677 -18.37%
Dividend
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 194,325 97,661 191,550 258,790 448,653 615,571 765,677 -18.37%
NOSH 844,895 844,895 563,382 562,587 582,666 559,610 562,997 6.19%
Ratio Analysis
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 17.53% 14.06% 90.88% -62.82% 0.76% 2.23% 5.36% -
ROE 31.76% 36.06% 48.00% -12.43% 0.78% 2.80% 13.74% -
Per Share
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.67 40.99 17.96 9.10 67.35 266.27 424.70 -29.09%
EPS 7.32 5.77 16.32 -5.72 0.60 3.04 18.68 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.16 0.34 0.46 0.77 1.10 1.36 -23.13%
Adjusted Per Share Value based on latest NOSH - 562,587
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 41.67 29.61 11.97 6.06 46.45 176.35 282.99 -24.69%
EPS 7.30 4.17 10.88 -3.81 0.41 2.04 12.45 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.1156 0.2267 0.3063 0.531 0.7286 0.9062 -18.37%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 31/03/15 31/03/14 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.31 0.22 0.38 0.40 0.53 0.90 2.07 -
P/RPS 0.74 1.76 2.12 4.39 0.79 0.34 0.49 6.29%
P/EPS 4.24 12.60 2.33 -6.99 88.33 29.22 11.08 -13.25%
EY 23.56 7.94 42.95 -14.30 1.13 3.42 9.02 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 1.12 0.87 0.69 0.82 1.52 -1.74%
Price Multiplier on Announcement Date
31/03/15 31/03/14 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/05/15 21/05/14 15/08/12 18/08/11 17/08/10 18/08/09 25/08/08 -
Price 0.33 0.25 0.37 0.31 0.75 0.95 1.78 -
P/RPS 0.79 2.01 2.06 3.41 1.11 0.36 0.42 9.80%
P/EPS 4.52 14.32 2.27 -5.42 125.00 30.84 9.53 -10.45%
EY 22.14 6.98 44.11 -18.45 0.80 3.24 10.49 11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 1.09 0.67 0.97 0.86 1.31 1.30%

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