[ZELAN] YoY Annualized Quarter Result on 31-Jan-2006 [#4]

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annualized Quarter Result
Revenue	2,008,224	1,373,762	641,043	554,007	603,270	87,792	26	520.24%
YoY %	46.18%	114.30%	15.71%	-8.17%	587.16%	337,561.54%	-	-
Horiz. %	7,723,938.46%	5,283,700.00%	2,465,550.00%	2,130,796.15%	2,320,269.23%	337,661.54%	100.00%	-
PBT	-121,643	185,223	121,281	103,007	131,266	33,068	20,900	-
YoY %	-165.67%	52.72%	17.74%	-21.53%	296.96%	58.22%	-	-
Horiz. %	-582.02%	886.23%	580.29%	492.86%	628.07%	158.22%	100.00%	-
Tax	-8,174	-33,647	-39,342	-21,189	-33,488	-6,213	-6,325	4.24%
YoY %	75.71%	14.48%	-85.67%	36.73%	-439.00%	1.77%	-	-
Horiz. %	129.23%	531.97%	622.01%	335.00%	529.45%	98.23%	100.00%	-
NP	-129,817	151,576	81,939	81,818	97,778	26,855	14,575	-
YoY %	-185.64%	84.99%	0.15%	-16.32%	264.10%	84.25%	-	-
Horiz. %	-890.68%	1,039.97%	562.19%	561.36%	670.86%	184.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-137,227	142,930	80,786	80,160	97,778	26,855	14,575	-
YoY %	-196.01%	76.92%	0.78%	-18.02%	264.10%	84.25%	-	-
Horiz. %	-941.52%	980.65%	554.28%	549.98%	670.86%	184.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	18.17%	32.44%	20.57%	25.51%	18.79%	30.26%	-
YoY %	-	-43.99%	57.71%	-19.36%	35.76%	-37.90%	-	-
Horiz. %	-	60.05%	107.20%	67.98%	84.30%	62.10%	100.00%	-
Total Cost	2,138,041	1,222,186	559,104	472,189	505,492	60,937	-14,549	-
YoY %	74.94%	118.60%	18.41%	-6.59%	729.53%	518.84%	-	-
Horiz. %	-14,695.45%	-8,400.48%	-3,842.90%	-3,245.51%	-3,474.41%	-418.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	473,319	816,582	715,468	679,775	470,303	164,792	239,512	11.67%
YoY %	-42.04%	14.13%	5.25%	44.54%	185.39%	-31.20%	-	-
Horiz. %	197.62%	340.94%	298.72%	283.82%	196.36%	68.80%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	281	78,842	42,252	42,485	22,529	4,882	4,951	-37.19%
YoY %	-99.64%	86.60%	-0.55%	88.58%	361.47%	-1.39%	-	-
Horiz. %	5.68%	1,592.45%	853.40%	858.11%	455.04%	98.61%	100.00%	-
Div Payout %	0.00%	55.16%	52.30%	53.00%	23.04%	18.18%	33.97%	-
YoY %	0.00%	5.47%	-1.32%	130.03%	26.73%	-46.48%	-	-
Horiz. %	0.00%	162.38%	153.96%	156.02%	67.82%	53.52%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	473,319	816,582	715,468	679,775	470,303	164,792	239,512	11.67%
YoY %	-42.04%	14.13%	5.25%	44.54%	185.39%	-31.20%	-	-
Horiz. %	197.62%	340.94%	298.72%	283.82%	196.36%	68.80%	100.00%	-
NOSH	563,475	563,028	281,680	283,239	281,618	122,068	61,889	43.06%
YoY %	0.08%	99.88%	-0.55%	0.58%	130.71%	97.24%	-	-
Horiz. %	910.46%	909.74%	455.14%	457.66%	455.04%	197.24%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	-6.46%	11.03%	12.78%	14.77%	16.21%	30.59%	56,057.69%	-
YoY %	-158.57%	-13.69%	-13.47%	-8.88%	-47.01%	-99.95%	-	-
Horiz. %	-0.01%	0.02%	0.02%	0.03%	0.03%	0.05%	100.00%	-
ROE	-28.99%	17.50%	11.29%	11.79%	20.79%	16.30%	6.09%	-
YoY %	-265.66%	55.00%	-4.24%	-43.29%	27.55%	167.65%	-	-
Horiz. %	-476.03%	287.36%	185.39%	193.60%	341.38%	267.65%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	356.40	243.94	227.58	195.60	214.22	71.92	0.04	336.99%
YoY %	46.10%	7.19%	16.35%	-8.69%	197.86%	179,700.00%	-	-
Horiz. %	891,000.00%	609,850.00%	568,950.00%	489,000.00%	535,550.00%	179,800.00%	100.00%	-
EPS	-24.36	25.38	28.68	28.46	34.72	22.00	23.55	-
YoY %	-195.98%	-11.51%	0.77%	-18.03%	57.82%	-6.58%	-	-
Horiz. %	-103.44%	107.77%	121.78%	120.85%	147.43%	93.42%	100.00%	-
DPS	0.05	14.00	15.00	15.00	8.00	4.00	8.00	-56.08%
YoY %	-99.64%	-6.67%	0.00%	87.50%	100.00%	-50.00%	-	-
Horiz. %	0.62%	175.00%	187.50%	187.50%	100.00%	50.00%	100.00%	-
NAPS	0.84	1.45	2.54	2.40	1.67	1.35	3.87	-21.94%
YoY %	-42.07%	-42.91%	5.83%	43.71%	23.70%	-65.12%	-	-
Horiz. %	21.71%	37.47%	65.63%	62.02%	43.15%	34.88%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 281,550
RPS	237.68	162.59	75.87	65.57	71.40	10.39	0.00	-
YoY %	46.18%	114.30%	15.71%	-8.17%	587.20%	0.00%	-	-
Horiz. %	2,287.58%	1,564.87%	730.22%	631.09%	687.20%	100.00%	-	-
EPS	-16.24	16.92	9.56	9.49	11.57	3.18	1.73	-
YoY %	-195.98%	76.99%	0.74%	-17.98%	263.84%	83.82%	-	-
Horiz. %	-938.73%	978.03%	552.60%	548.55%	668.79%	183.82%	100.00%	-
DPS	0.03	9.33	5.00	5.03	2.67	0.58	0.59	-38.30%
YoY %	-99.68%	86.60%	-0.60%	88.39%	360.34%	-1.69%	-	-
Horiz. %	5.08%	1,581.36%	847.46%	852.54%	452.54%	98.31%	100.00%	-
NAPS	0.5602	0.9665	0.8468	0.8045	0.5566	0.195	0.2835	11.67%
YoY %	-42.04%	14.14%	5.26%	44.54%	185.44%	-31.22%	-	-
Horiz. %	197.60%	340.92%	298.69%	283.77%	196.33%	68.78%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	0.56	2.55	4.00	1.69	1.44	1.40	0.96	-
P/RPS	0.16	1.05	1.76	0.86	0.67	1.95	2,285.15	-78.80%
YoY %	-84.76%	-40.34%	104.65%	28.36%	-65.64%	-99.91%	-	-
Horiz. %	0.01%	0.05%	0.08%	0.04%	0.03%	0.09%	100.00%	-
P/EPS	-2.30	10.05	13.95	5.97	4.15	6.36	4.08	-
YoY %	-122.89%	-27.96%	133.67%	43.86%	-34.75%	55.88%	-	-
Horiz. %	-56.37%	246.32%	341.91%	146.32%	101.72%	155.88%	100.00%	-
EY	-43.49	9.95	7.17	16.75	24.11	15.71	24.53	-
YoY %	-537.09%	38.77%	-57.19%	-30.53%	53.47%	-35.96%	-	-
Horiz. %	-177.29%	40.56%	29.23%	68.28%	98.29%	64.04%	100.00%	-
DY	0.09	5.49	3.75	8.88	5.56	2.86	8.33	-52.01%
YoY %	-98.36%	46.40%	-57.77%	59.71%	94.41%	-65.67%	-	-
Horiz. %	1.08%	65.91%	45.02%	106.60%	66.75%	34.33%	100.00%	-
P/NAPS	0.67	1.76	1.57	0.70	0.86	1.04	0.25	17.33%
YoY %	-61.93%	12.10%	124.29%	-18.60%	-17.31%	316.00%	-	-
Horiz. %	268.00%	704.00%	628.00%	280.00%	344.00%	416.00%	100.00%	-

	31/03/09	31/03/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	29/05/08	27/03/07	28/03/06	30/03/05	25/03/04	26/03/03	-
Price	1.00	2.67	4.50	2.00	1.49	1.84	0.87	-
P/RPS	0.28	1.09	1.98	1.02	0.70	2.56	2,070.92	-76.41%
YoY %	-74.31%	-44.95%	94.12%	45.71%	-72.66%	-99.88%	-	-
Horiz. %	0.01%	0.05%	0.10%	0.05%	0.03%	0.12%	100.00%	-
P/EPS	-4.11	10.52	15.69	7.07	4.29	8.36	3.69	-
YoY %	-139.07%	-32.95%	121.92%	64.80%	-48.68%	126.56%	-	-
Horiz. %	-111.38%	285.09%	425.20%	191.60%	116.26%	226.56%	100.00%	-
EY	-24.35	9.51	6.37	14.15	23.30	11.96	27.07	-
YoY %	-356.05%	49.29%	-54.98%	-39.27%	94.82%	-55.82%	-	-
Horiz. %	-89.95%	35.13%	23.53%	52.27%	86.07%	44.18%	100.00%	-
DY	0.05	5.24	3.33	7.50	5.37	2.17	9.20	-57.07%
YoY %	-99.05%	57.36%	-55.60%	39.66%	147.47%	-76.41%	-	-
Horiz. %	0.54%	56.96%	36.20%	81.52%	58.37%	23.59%	100.00%	-
P/NAPS	1.19	1.84	1.77	0.83	0.89	1.36	0.22	31.48%
YoY %	-35.33%	3.95%	113.25%	-6.74%	-34.56%	518.18%	-	-
Horiz. %	540.91%	836.36%	804.55%	377.27%	404.55%	618.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos