[ZELAN] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 42.57%
YoY- -131.9%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 94,034 63,079 51,784 12,732 86,156 -39,204 229,423 -14.36%
PBT 7,629 15,307 25,192 -20,794 63,500 -24,265 -52,957 -
Tax 15,833 -1,981 -2,263 450 -136 -16,232 -11,464 -
NP 23,462 13,326 22,929 -20,344 63,364 -40,497 -64,421 -
-
NP to SH 23,445 13,332 22,943 -20,215 63,377 -41,295 -60,378 -
-
Tax Rate -207.54% 12.94% 8.98% - 0.21% - - -
Total Cost 70,572 49,753 28,855 33,076 22,792 1,293 293,844 -21.96%
-
Net Worth 228,121 160,530 95,754 157,665 264,775 433,794 585,756 -15.12%
Dividend
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 228,121 160,530 95,754 157,665 264,775 433,794 585,756 -15.12%
NOSH 844,895 844,895 844,895 563,091 563,351 563,369 563,227 7.30%
Ratio Analysis
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.95% 21.13% 44.28% -159.79% 73.55% 0.00% -28.08% -
ROE 10.28% 8.30% 23.96% -12.82% 23.94% -9.52% -10.31% -
Per Share
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.13 7.47 9.19 2.26 15.29 0.00 40.73 -20.19%
EPS 2.77 1.58 4.07 -3.59 11.25 -7.33 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.17 0.28 0.47 0.77 1.04 -20.90%
Adjusted Per Share Value based on latest NOSH - 563,091
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.13 7.47 6.13 1.51 10.20 0.00 27.15 -14.36%
EPS 2.77 1.58 2.72 -2.39 7.50 -4.89 -7.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.19 0.1133 0.1866 0.3134 0.5134 0.6933 -15.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/09/15 30/09/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.245 0.39 0.20 0.25 0.37 0.60 0.68 -
P/RPS 2.20 5.22 2.18 11.06 2.42 0.00 1.67 4.90%
P/EPS 8.83 24.72 4.91 -6.96 3.29 -8.19 -6.34 -
EY 11.33 4.05 20.37 -14.36 30.41 -12.22 -15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.05 1.18 0.89 0.79 0.78 0.65 6.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/11/15 21/11/14 17/02/14 28/02/13 27/02/12 16/02/11 25/02/10 -
Price 0.28 0.32 0.225 0.225 0.46 0.58 0.63 -
P/RPS 2.52 4.29 2.45 9.95 3.01 0.00 1.55 8.81%
P/EPS 10.09 20.28 5.52 -6.27 4.09 -7.91 -5.88 -
EY 9.91 4.93 18.10 -15.96 24.46 -12.64 -17.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.68 1.32 0.80 0.98 0.75 0.61 9.72%

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