[ZELAN] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 131.1%
YoY- 75.86%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
Revenue 18,470 8,557 39,793 94,034 63,079 51,784 12,732 6.68%
PBT -5,300 -10,257 78 7,629 15,307 25,192 -20,794 -21.15%
Tax -235 149 203 15,833 -1,981 -2,263 450 -
NP -5,535 -10,108 281 23,462 13,326 22,929 -20,344 -20.25%
-
NP to SH -5,535 -10,099 270 23,445 13,332 22,943 -20,215 -20.16%
-
Tax Rate - - -260.26% -207.54% 12.94% 8.98% - -
Total Cost 24,005 18,665 39,512 70,572 49,753 28,855 33,076 -5.42%
-
Net Worth 50,693 126,734 177,427 228,121 160,530 95,754 157,665 -17.90%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
Net Worth 50,693 126,734 177,427 228,121 160,530 95,754 157,665 -17.90%
NOSH 844,895 844,895 844,895 844,895 844,895 844,895 563,091 7.31%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
NP Margin -29.97% -118.13% 0.71% 24.95% 21.13% 44.28% -159.79% -
ROE -10.92% -7.97% 0.15% 10.28% 8.30% 23.96% -12.82% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
RPS 2.19 1.01 4.71 11.13 7.47 9.19 2.26 -0.54%
EPS -0.66 -1.20 0.03 2.77 1.58 4.07 -3.59 -25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.15 0.21 0.27 0.19 0.17 0.28 -23.49%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
RPS 2.19 1.01 4.71 11.13 7.47 6.13 1.51 6.67%
EPS -0.66 -1.20 0.03 2.77 1.58 2.72 -2.39 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.15 0.21 0.27 0.19 0.1133 0.1866 -17.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 -
Price 0.055 0.13 0.18 0.245 0.39 0.20 0.25 -
P/RPS 2.52 12.84 3.82 2.20 5.22 2.18 11.06 -22.67%
P/EPS -8.40 -10.88 563.26 8.83 24.72 4.91 -6.96 3.32%
EY -11.91 -9.19 0.18 11.33 4.05 20.37 -14.36 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.86 0.91 2.05 1.18 0.89 0.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 CAGR
Date 30/11/18 24/11/17 16/11/16 23/11/15 21/11/14 17/02/14 28/02/13 -
Price 0.035 0.12 0.15 0.28 0.32 0.225 0.225 -
P/RPS 1.60 11.85 3.18 2.52 4.29 2.45 9.95 -27.22%
P/EPS -5.34 -10.04 469.39 10.09 20.28 5.52 -6.27 -2.75%
EY -18.72 -9.96 0.21 9.91 4.93 18.10 -15.96 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.80 0.71 1.04 1.68 1.32 0.80 -5.43%

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