[ZELAN] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -265.26%
YoY- -170.64%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
Revenue 200,023 89,610 953,732 1,481,969 428,325 446,536 82 159.69%
PBT 76,173 -55,886 -53,145 -52,570 77,909 101,849 10,509 27.42%
Tax -1,131 -19,756 -18,797 -19,061 -20,322 -25,693 -1,074 0.63%
NP 75,042 -75,642 -71,942 -71,631 57,587 76,156 9,435 28.88%
-
NP to SH 75,051 75,527 -69,924 -79,684 56,735 76,156 9,435 28.88%
-
Tax Rate 1.48% - - - 26.08% 25.23% 10.22% -
Total Cost 124,981 165,252 1,025,674 1,553,600 370,738 370,380 -9,353 -
-
Net Worth 264,819 433,674 585,986 422,353 487,104 447,810 126,914 9.41%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
Div - - - 28,156 14,078 - - -
Div Payout % - - - 0.00% 24.81% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 264,819 433,674 585,986 422,353 487,104 447,810 126,914 9.41%
NOSH 563,445 563,214 563,448 563,196 281,563 281,642 61,909 31.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 37.52% -84.41% -7.54% -4.83% 13.44% 17.05% 11,506.10% -
ROE 28.34% 17.42% -11.93% -18.87% 11.65% 17.01% 7.43% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
RPS 35.50 15.91 169.27 263.16 152.12 158.55 0.13 98.65%
EPS 13.32 -13.41 -12.41 -14.15 20.15 27.04 15.24 -1.63%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.47 0.77 1.04 0.75 1.73 1.59 2.05 -16.49%
Adjusted Per Share Value based on latest NOSH - 563,196
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
RPS 23.67 10.61 112.88 175.40 50.69 52.85 0.01 158.74%
EPS 8.88 8.94 -8.28 -9.43 6.71 9.01 1.12 28.83%
DPS 0.00 0.00 0.00 3.33 1.67 0.00 0.00 -
NAPS 0.3134 0.5133 0.6935 0.4999 0.5765 0.53 0.1502 9.41%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/10/05 29/10/04 31/10/03 -
Price 0.37 0.60 0.68 0.88 1.65 1.22 1.33 -
P/RPS 1.04 3.77 0.40 0.33 1.08 0.77 1,004.14 -56.86%
P/EPS 2.78 4.47 -5.48 -6.22 8.19 4.51 8.73 -13.06%
EY 36.00 22.35 -18.25 -16.08 12.21 22.16 11.46 15.03%
DY 0.00 0.00 0.00 5.68 3.03 0.00 0.00 -
P/NAPS 0.79 0.78 0.65 1.17 0.95 0.77 0.65 2.41%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/10/05 31/10/04 31/10/03 CAGR
Date 27/02/12 16/02/11 25/02/10 26/02/09 19/12/05 30/12/04 11/12/03 -
Price 0.46 0.58 0.63 0.80 1.62 1.38 1.29 -
P/RPS 1.30 3.65 0.37 0.30 1.06 0.87 973.94 -55.50%
P/EPS 3.45 4.33 -5.08 -5.65 8.04 5.10 8.46 -10.39%
EY 28.96 23.12 -19.70 -17.69 12.44 19.59 11.81 11.60%
DY 0.00 0.00 0.00 6.25 3.09 0.00 0.00 -
P/NAPS 0.98 0.75 0.61 1.07 0.94 0.87 0.63 5.55%

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