[ZELAN] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- -44.75%
YoY- -61.83%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
Revenue 562,544 536,360 164 18 9,340 16,108 16,108 102.35%
PBT 102,024 149,938 20,492 38,266 87,036 -8,470 -8,468 -
Tax -27,668 -31,826 -1,560 -9,336 -11,236 8,470 8,468 -
NP 74,356 118,112 18,932 28,930 75,800 0 0 -
-
NP to SH 74,398 118,112 18,932 28,930 75,800 -4,410 -4,408 -
-
Tax Rate 27.12% 21.23% 7.61% 24.40% 12.91% - - -
Total Cost 488,188 418,248 -18,768 -28,912 -66,460 16,108 16,108 96.74%
-
Net Worth 487,163 430,880 243,924 242,579 289,681 333,640 0 -
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
Div 28,159 - - - - - - -
Div Payout % 37.85% - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
Net Worth 487,163 430,880 243,924 242,579 289,681 333,640 0 -
NOSH 281,597 281,621 61,909 61,882 61,897 41,292 41,273 46.36%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
NP Margin 13.22% 22.02% 11,543.90% 160,722.22% 811.56% 0.00% 0.00% -
ROE 15.27% 27.41% 7.76% 11.93% 26.17% -1.32% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
RPS 199.77 190.45 0.26 0.03 15.09 39.01 39.03 38.25%
EPS 26.42 41.94 30.58 46.74 122.46 -10.68 -10.68 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.53 3.94 3.92 4.68 8.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 61,844
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
RPS 66.58 63.48 0.02 0.00 1.11 1.91 1.91 102.27%
EPS 8.81 13.98 2.24 3.42 8.97 -0.52 -0.52 -
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5766 0.51 0.2887 0.2871 0.3429 0.3949 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 -
Price 1.38 1.61 1.91 1.28 1.41 3.50 3.67 -
P/RPS 0.69 0.85 721.02 4,400.54 9.34 8.97 9.40 -40.43%
P/EPS 5.22 3.84 6.25 2.74 1.15 -32.77 -34.36 -
EY 19.14 26.05 16.01 36.52 86.85 -3.05 -2.91 -
DY 7.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.05 0.48 0.33 0.30 0.43 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 17/07/00 CAGR
Date 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 27/09/00 - -
Price 1.57 1.40 1.92 1.05 1.15 2.90 0.00 -
P/RPS 0.79 0.74 724.80 3,609.82 7.62 7.43 0.00 -
P/EPS 5.94 3.34 6.28 2.25 0.94 -27.15 0.00 -
EY 16.83 29.96 15.93 44.52 106.49 -3.68 0.00 -
DY 6.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.92 0.49 0.27 0.25 0.36 0.00 -

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
Post a Comment