[ZELAN] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 39.02%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 316,094 281,272 268,180 82 9 4,670 8,054 84.29%
PBT 66,690 51,012 74,969 10,246 19,133 43,518 -4,235 -
Tax -11,596 -13,834 -15,913 -780 -4,668 -5,618 4,235 -
NP 55,094 37,178 59,056 9,466 14,465 37,900 0 -
-
NP to SH 54,224 37,199 59,056 9,466 14,465 37,900 -2,205 -
-
Tax Rate 17.39% 27.12% 21.23% 7.61% 24.40% 12.91% - -
Total Cost 261,000 244,094 209,124 -9,384 -14,456 -33,230 8,054 78.50%
-
Net Worth 735,192 487,163 430,880 243,924 242,579 289,681 333,640 14.06%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 14,084 14,079 - - - - - -
Div Payout % 25.97% 37.85% - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 735,192 487,163 430,880 243,924 242,579 289,681 333,640 14.06%
NOSH 281,683 281,597 281,621 61,909 61,882 61,897 41,292 37.69%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 17.43% 13.22% 22.02% 11,543.90% 160,722.22% 811.56% 0.00% -
ROE 7.38% 7.64% 13.71% 3.88% 5.96% 13.08% -0.66% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 112.22 99.88 95.23 0.13 0.01 7.54 19.50 33.84%
EPS 19.25 13.21 20.97 15.29 23.37 61.23 -5.34 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 1.73 1.53 3.94 3.92 4.68 8.08 -17.15%
Adjusted Per Share Value based on latest NOSH - 61,934
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 37.41 33.29 31.74 0.01 0.00 0.55 0.95 84.39%
EPS 6.42 4.40 6.99 1.12 1.71 4.49 -0.26 -
DPS 1.67 1.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8701 0.5766 0.51 0.2887 0.2871 0.3429 0.3949 14.06%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.91 1.38 1.61 1.91 1.28 1.41 3.50 -
P/RPS 1.70 1.38 1.69 1,442.04 8,801.08 18.69 17.94 -32.46%
P/EPS 9.92 10.45 7.68 12.49 5.48 2.30 -65.54 -
EY 10.08 9.57 13.02 8.01 18.26 43.43 -1.53 -
DY 2.62 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 1.05 0.48 0.33 0.30 0.43 9.21%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 17/09/01 27/09/00 -
Price 2.00 1.57 1.40 1.92 1.05 1.15 2.90 -
P/RPS 1.78 1.57 1.47 1,449.59 7,219.63 15.24 14.87 -29.78%
P/EPS 10.39 11.88 6.68 12.56 4.49 1.88 -54.31 -
EY 9.63 8.41 14.98 7.96 22.26 53.24 -1.84 -
DY 2.50 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.91 0.92 0.49 0.27 0.25 0.36 13.50%

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