[ZELAN] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -30.49%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 632,188 562,544 536,360 164 18 9,340 16,108 84.29%
PBT 133,380 102,024 149,938 20,492 38,266 87,036 -8,470 -
Tax -23,192 -27,668 -31,826 -1,560 -9,336 -11,236 8,470 -
NP 110,188 74,356 118,112 18,932 28,930 75,800 0 -
-
NP to SH 108,448 74,398 118,112 18,932 28,930 75,800 -4,410 -
-
Tax Rate 17.39% 27.12% 21.23% 7.61% 24.40% 12.91% - -
Total Cost 522,000 488,188 418,248 -18,768 -28,912 -66,460 16,108 78.50%
-
Net Worth 735,192 487,163 430,880 243,924 242,579 289,681 333,640 14.06%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 28,168 28,159 - - - - - -
Div Payout % 25.97% 37.85% - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 735,192 487,163 430,880 243,924 242,579 289,681 333,640 14.06%
NOSH 281,683 281,597 281,621 61,909 61,882 61,897 41,292 37.69%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 17.43% 13.22% 22.02% 11,543.90% 160,722.22% 811.56% 0.00% -
ROE 14.75% 15.27% 27.41% 7.76% 11.93% 26.17% -1.32% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 224.43 199.77 190.45 0.26 0.03 15.09 39.01 33.84%
EPS 38.50 26.42 41.94 30.58 46.74 122.46 -10.68 -
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 1.73 1.53 3.94 3.92 4.68 8.08 -17.15%
Adjusted Per Share Value based on latest NOSH - 61,934
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 74.82 66.58 63.48 0.02 0.00 1.11 1.91 84.23%
EPS 12.84 8.81 13.98 2.24 3.42 8.97 -0.52 -
DPS 3.33 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8701 0.5766 0.51 0.2887 0.2871 0.3429 0.3949 14.06%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.91 1.38 1.61 1.91 1.28 1.41 3.50 -
P/RPS 0.85 0.69 0.85 721.02 4,400.54 9.34 8.97 -32.46%
P/EPS 4.96 5.22 3.84 6.25 2.74 1.15 -32.77 -
EY 20.16 19.14 26.05 16.01 36.52 86.85 -3.05 -
DY 5.24 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.05 0.48 0.33 0.30 0.43 9.21%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 27/09/00 -
Price 2.00 1.57 1.40 1.92 1.05 1.15 2.90 -
P/RPS 0.89 0.79 0.74 724.80 3,609.82 7.62 7.43 -29.77%
P/EPS 5.19 5.94 3.34 6.28 2.25 0.94 -27.15 -
EY 19.25 16.83 29.96 15.93 44.52 106.49 -3.68 -
DY 5.00 6.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 0.92 0.49 0.27 0.25 0.36 13.50%

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