[ZELAN] YoY Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -65.64%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 372,512 597,762 221,968 155,428 133,713 127,494 0 -
PBT 7,262 44,876 44,559 34,272 22,962 52,101 7,065 0.44%
Tax 1,046 -12,848 -7,473 -6,277 -6,642 -7,388 -256 -
NP 8,308 32,028 37,086 27,995 16,320 44,713 6,809 3.27%
-
NP to SH 4,309 26,292 36,908 27,545 16,320 44,713 6,809 -7.14%
-
Tax Rate -14.40% 28.63% 16.77% 18.32% 28.93% 14.18% 3.62% -
Total Cost 364,204 565,734 184,882 127,433 117,393 82,781 -6,809 -
-
Net Worth 615,571 765,677 751,957 729,463 487,626 405,457 246,362 15.99%
Dividend
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 615,571 765,677 751,957 729,463 487,626 405,457 246,362 15.99%
NOSH 559,610 562,997 281,632 281,646 281,865 281,568 61,900 42.85%
Ratio Analysis
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 2.23% 5.36% 16.71% 18.01% 12.21% 35.07% 0.00% -
ROE 0.70% 3.43% 4.91% 3.78% 3.35% 11.03% 2.76% -
Per Share
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 66.57 106.17 78.81 55.19 47.44 45.28 0.00 -
EPS 0.76 4.67 13.11 9.78 5.79 15.88 11.00 -35.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.36 2.67 2.59 1.73 1.44 3.98 -18.80%
Adjusted Per Share Value based on latest NOSH - 281,646
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 44.09 70.75 26.27 18.40 15.83 15.09 0.00 -
EPS 0.51 3.11 4.37 3.26 1.93 5.29 0.81 -7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7286 0.9062 0.89 0.8634 0.5771 0.4799 0.2916 15.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 30/06/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.90 2.07 5.90 2.25 1.41 1.50 0.89 -
P/RPS 1.35 1.95 7.49 4.08 2.97 3.31 0.00 -
P/EPS 116.88 44.33 45.02 23.01 24.35 9.45 8.09 54.13%
EY 0.86 2.26 2.22 4.35 4.11 10.59 12.36 -35.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.52 2.21 0.87 0.82 1.04 0.22 23.75%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 18/08/09 25/08/08 28/06/07 28/06/06 27/06/05 23/06/04 25/06/03 -
Price 0.95 1.78 6.00 1.90 1.38 1.45 1.23 -
P/RPS 1.43 1.68 7.61 3.44 2.91 3.20 0.00 -
P/EPS 123.38 38.12 45.78 19.43 23.83 9.13 11.18 47.55%
EY 0.81 2.62 2.18 5.15 4.20 10.95 8.94 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.31 2.25 0.73 0.80 1.01 0.31 17.97%

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