[ZELAN] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 83.39%
YoY- -44.77%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 113,867 128,814 724,309 1,074,888 479,157 316,094 281,272 -13.63%
PBT 12,673 -31,621 -188 78,854 101,769 66,690 51,012 -20.20%
Tax -995 -3,524 -5,662 -19,661 -13,806 -11,596 -13,834 -34.72%
NP 11,678 -35,145 -5,850 59,193 87,963 55,094 37,178 -17.11%
-
NP to SH 11,674 -34,232 -9,546 48,218 87,308 54,224 37,199 -17.12%
-
Tax Rate 7.85% - - 24.93% 13.57% 17.39% 27.12% -
Total Cost 102,189 163,959 730,159 1,015,695 391,194 261,000 244,094 -13.16%
-
Net Worth 152,269 416,639 649,579 721,016 1,013,899 735,192 487,163 -17.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - 28,164 42,245 14,084 14,079 -
Div Payout % - - - 58.41% 48.39% 25.97% 37.85% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 152,269 416,639 649,579 721,016 1,013,899 735,192 487,163 -17.17%
NOSH 563,961 563,026 564,852 563,650 563,277 281,683 281,597 11.91%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 10.26% -27.28% -0.81% 5.51% 18.36% 17.43% 13.22% -
ROE 7.67% -8.22% -1.47% 6.69% 8.61% 7.38% 7.64% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 20.19 22.88 128.23 190.82 85.07 112.22 99.88 -22.82%
EPS 2.07 -6.08 -1.69 8.56 15.50 19.25 13.21 -25.94%
DPS 0.00 0.00 0.00 5.00 7.50 5.00 5.00 -
NAPS 0.27 0.74 1.15 1.28 1.80 2.61 1.73 -25.99%
Adjusted Per Share Value based on latest NOSH - 563,650
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 13.48 15.25 85.73 127.22 56.71 37.41 33.29 -13.62%
EPS 1.38 -4.05 -1.13 5.71 10.33 6.42 4.40 -17.13%
DPS 0.00 0.00 0.00 3.33 5.00 1.67 1.67 -
NAPS 0.1802 0.4931 0.7688 0.8534 1.20 0.8701 0.5766 -17.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 29/07/05 -
Price 0.28 0.69 0.89 1.41 5.65 1.91 1.38 -
P/RPS 1.39 3.02 0.69 0.74 6.64 1.70 1.38 0.11%
P/EPS 13.53 -11.35 -52.66 16.47 36.45 9.92 10.45 4.27%
EY 7.39 -8.81 -1.90 6.07 2.74 10.08 9.57 -4.10%
DY 0.00 0.00 0.00 3.55 1.33 2.62 3.62 -
P/NAPS 1.04 0.93 0.77 1.10 3.14 0.73 0.80 4.34%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 31/07/07 31/07/06 31/07/05 CAGR
Date 22/11/11 19/11/10 25/11/09 10/11/08 27/09/07 25/09/06 29/09/05 -
Price 0.35 0.67 0.82 1.35 6.25 2.00 1.57 -
P/RPS 1.73 2.93 0.64 0.71 7.35 1.78 1.57 1.58%
P/EPS 16.91 -11.02 -48.52 15.77 40.32 10.39 11.88 5.88%
EY 5.91 -9.07 -2.06 6.34 2.48 9.63 8.41 -5.55%
DY 0.00 0.00 0.00 3.70 1.20 2.50 3.18 -
P/NAPS 1.30 0.91 0.71 1.05 3.47 0.77 0.91 5.95%

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