[ZELAN] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -14.03%
YoY- 707.16%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 1,271,642 1,975,958 571,100 595,381 109 12 8,060 85.75%
PBT -70,860 -70,093 103,878 135,798 14,012 27,006 112,724 -
Tax -25,062 -25,414 -27,096 -34,257 -1,432 -8,156 -23,245 0.92%
NP -95,922 -95,508 76,782 101,541 12,580 18,850 89,478 -
-
NP to SH -93,232 -106,245 75,646 101,541 12,580 18,850 89,478 -
-
Tax Rate - - 26.08% 25.23% 10.22% 30.20% 20.62% -
Total Cost 1,367,565 2,071,466 494,317 493,840 -12,470 -18,838 -81,418 -
-
Net Worth 585,986 422,353 487,104 447,810 126,914 185,710 318,741 7.73%
Dividend
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - 37,542 18,770 - - - - -
Div Payout % - 0.00% 24.81% - - - - -
Equity
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 585,986 422,353 487,104 447,810 126,914 185,710 318,741 7.73%
NOSH 563,448 563,196 281,563 281,642 61,909 61,903 61,891 31.03%
Ratio Analysis
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -7.54% -4.83% 13.44% 17.05% 11,506.13% 157,088.89% 1,110.16% -
ROE -15.91% -25.16% 15.53% 22.68% 9.91% 10.15% 28.07% -
Per Share
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 225.69 350.88 202.83 211.40 0.18 0.02 13.02 41.77%
EPS -16.55 -18.87 26.87 36.05 20.32 30.45 144.57 -
DPS 0.00 6.67 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.75 1.73 1.59 2.05 3.00 5.15 -17.77%
Adjusted Per Share Value based on latest NOSH - 281,713
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 150.50 233.86 67.59 70.47 0.01 0.00 0.95 85.85%
EPS -11.03 -12.57 8.95 12.02 1.49 2.23 10.59 -
DPS 0.00 4.44 2.22 0.00 0.00 0.00 0.00 -
NAPS 0.6935 0.4999 0.5765 0.53 0.1502 0.2198 0.3772 7.73%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/12/09 31/12/08 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.68 0.88 1.65 1.22 1.33 1.10 1.23 -
P/RPS 0.30 0.25 0.81 0.58 753.11 5,674.47 9.44 -34.42%
P/EPS -4.11 -4.66 6.14 3.38 6.55 3.61 0.85 -
EY -24.33 -21.44 16.28 29.55 15.28 27.68 117.54 -
DY 0.00 7.58 4.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.17 0.95 0.77 0.65 0.37 0.24 12.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 25/02/10 26/02/09 19/12/05 30/12/04 11/12/03 19/12/02 04/12/01 -
Price 0.63 0.80 1.62 1.38 1.29 0.94 1.47 -
P/RPS 0.28 0.23 0.80 0.65 730.46 4,849.10 11.29 -36.38%
P/EPS -3.81 -4.24 6.03 3.83 6.35 3.09 1.02 -
EY -26.26 -23.58 16.58 26.13 15.75 32.40 98.35 -
DY 0.00 8.33 4.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.07 0.94 0.87 0.63 0.31 0.29 9.52%

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