[ZELAN] YoY Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 66.5%
YoY- 556.68%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 221,968 155,428 133,713 127,494 0 9 2,707 108.36%
PBT 44,559 34,272 22,962 52,101 7,065 17,998 -6,238 -
Tax -7,473 -6,277 -6,642 -7,388 -256 -4,907 6,238 -
NP 37,086 27,995 16,320 44,713 6,809 13,091 0 -
-
NP to SH 36,908 27,545 16,320 44,713 6,809 13,091 -4,893 -
-
Tax Rate 16.77% 18.32% 28.93% 14.18% 3.62% 27.26% - -
Total Cost 184,882 127,433 117,393 82,781 -6,809 -13,082 2,707 102.11%
-
Net Worth 751,957 729,463 487,626 405,457 246,362 185,717 245,311 20.51%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 751,957 729,463 487,626 405,457 246,362 185,717 245,311 20.51%
NOSH 281,632 281,646 281,865 281,568 61,900 61,905 61,858 28.72%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 16.71% 18.01% 12.21% 35.07% 0.00% 145,455.56% 0.00% -
ROE 4.91% 3.78% 3.35% 11.03% 2.76% 7.05% -1.99% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 78.81 55.19 47.44 45.28 0.00 0.01 4.38 61.84%
EPS 13.11 9.78 5.79 15.88 11.00 21.15 -7.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.59 1.73 1.44 3.98 3.00 3.9657 -6.37%
Adjusted Per Share Value based on latest NOSH - 281,568
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 26.27 18.40 15.83 15.09 0.00 0.00 0.32 108.40%
EPS 4.37 3.26 1.93 5.29 0.81 1.55 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.8634 0.5771 0.4799 0.2916 0.2198 0.2903 20.51%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 5.90 2.25 1.41 1.50 0.89 1.75 1.40 -
P/RPS 7.49 4.08 2.97 3.31 0.00 12,037.27 31.99 -21.48%
P/EPS 45.02 23.01 24.35 9.45 8.09 8.28 -17.70 -
EY 2.22 4.35 4.11 10.59 12.36 12.08 -5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.87 0.82 1.04 0.22 0.58 0.35 35.93%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 28/06/07 28/06/06 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 -
Price 6.00 1.90 1.38 1.45 1.23 1.48 1.27 -
P/RPS 7.61 3.44 2.91 3.20 0.00 10,180.09 29.02 -19.98%
P/EPS 45.78 19.43 23.83 9.13 11.18 7.00 -16.06 -
EY 2.18 5.15 4.20 10.95 8.94 14.29 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 0.73 0.80 1.01 0.31 0.49 0.32 38.39%

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