[ZELAN] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 127.94%
YoY- -37.01%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 1,074,888 479,157 316,094 281,272 268,180 82 9 564.54%
PBT 78,854 101,769 66,690 51,012 74,969 10,246 19,133 25.78%
Tax -19,661 -13,806 -11,596 -13,834 -15,913 -780 -4,668 26.23%
NP 59,193 87,963 55,094 37,178 59,056 9,466 14,465 25.64%
-
NP to SH 48,218 87,308 54,224 37,199 59,056 9,466 14,465 21.53%
-
Tax Rate 24.93% 13.57% 17.39% 27.12% 21.23% 7.61% 24.40% -
Total Cost 1,015,695 391,194 261,000 244,094 209,124 -9,384 -14,456 -
-
Net Worth 721,016 1,013,899 735,192 487,163 430,880 243,924 242,579 19.30%
Dividend
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 28,164 42,245 14,084 14,079 - - - -
Div Payout % 58.41% 48.39% 25.97% 37.85% - - - -
Equity
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 721,016 1,013,899 735,192 487,163 430,880 243,924 242,579 19.30%
NOSH 563,650 563,277 281,683 281,597 281,621 61,909 61,882 43.03%
Ratio Analysis
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.51% 18.36% 17.43% 13.22% 22.02% 11,543.90% 160,722.22% -
ROE 6.69% 8.61% 7.38% 7.64% 13.71% 3.88% 5.96% -
Per Share
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 190.82 85.07 112.22 99.88 95.23 0.13 0.01 393.72%
EPS 8.56 15.50 19.25 13.21 20.97 15.29 23.37 -15.01%
DPS 5.00 7.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.80 2.61 1.73 1.53 3.94 3.92 -16.58%
Adjusted Per Share Value based on latest NOSH - 281,767
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 127.22 56.71 37.41 33.29 31.74 0.01 0.00 -
EPS 5.71 10.33 6.42 4.40 6.99 1.12 1.71 21.57%
DPS 3.33 5.00 1.67 1.67 0.00 0.00 0.00 -
NAPS 0.8534 1.20 0.8701 0.5766 0.51 0.2887 0.2871 19.30%
Price Multiplier on Financial Quarter End Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.41 5.65 1.91 1.38 1.61 1.91 1.28 -
P/RPS 0.74 6.64 1.70 1.38 1.69 1,442.04 8,801.08 -78.13%
P/EPS 16.47 36.45 9.92 10.45 7.68 12.49 5.48 19.51%
EY 6.07 2.74 10.08 9.57 13.02 8.01 18.26 -16.34%
DY 3.55 1.33 2.62 3.62 0.00 0.00 0.00 -
P/NAPS 1.10 3.14 0.73 0.80 1.05 0.48 0.33 21.53%
Price Multiplier on Announcement Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 10/11/08 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 -
Price 1.35 6.25 2.00 1.57 1.40 1.92 1.05 -
P/RPS 0.71 7.35 1.78 1.57 1.47 1,449.59 7,219.63 -77.57%
P/EPS 15.77 40.32 10.39 11.88 6.68 12.56 4.49 22.57%
EY 6.34 2.48 9.63 8.41 14.98 7.96 22.26 -18.41%
DY 3.70 1.20 2.50 3.18 0.00 0.00 0.00 -
P/NAPS 1.05 3.47 0.77 0.91 0.92 0.49 0.27 24.61%

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