[ZELAN] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 118.59%
YoY- 118.97%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 13,114 36,442 20,513 33,631 61,391 88,012 76,106 -25.38%
PBT 3,143 -1,090 -2,677 7,170 -36,292 14,136 13,291 -21.34%
Tax -610 -412 -665 -44 -1,281 1,296 -2,651 -21.70%
NP 2,533 -1,502 -3,342 7,126 -37,573 15,432 10,640 -21.25%
-
NP to SH 2,572 -1,501 -3,342 7,127 -37,573 15,429 10,636 -21.05%
-
Tax Rate 19.41% - - 0.61% - -9.17% 19.95% -
Total Cost 10,581 37,944 23,855 26,505 98,964 72,580 65,466 -26.17%
-
Net Worth 50,693 42,246 76,040 143,632 168,979 194,325 97,802 -10.36%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 50,693 42,246 76,040 143,632 168,979 194,325 97,802 -10.36%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 844,895 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 19.32% -4.12% -16.29% 21.19% -61.20% 17.53% 13.98% -
ROE 5.07% -3.55% -4.40% 4.96% -22.24% 7.94% 10.88% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.55 4.31 2.43 3.98 7.27 10.42 12.45 -29.31%
EPS 0.30 -0.18 -0.40 0.84 -4.45 1.83 1.74 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.09 0.17 0.20 0.23 0.16 -15.06%
Adjusted Per Share Value based on latest NOSH - 844,895
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.55 4.31 2.43 3.98 7.27 10.42 9.01 -25.40%
EPS 0.30 -0.18 -0.40 0.84 -4.45 1.83 1.26 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.09 0.17 0.20 0.23 0.1158 -10.37%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.045 0.085 0.10 0.175 0.22 0.31 0.22 -
P/RPS 2.90 1.97 4.12 4.40 3.03 2.98 1.77 8.56%
P/EPS 14.78 -47.85 -25.28 20.75 -4.95 16.98 12.62 2.66%
EY 6.76 -2.09 -3.96 4.82 -20.21 5.89 7.92 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.70 1.11 1.03 1.10 1.35 1.38 -9.65%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/07/20 03/06/19 25/05/18 26/05/17 20/05/16 27/05/15 21/05/14 -
Price 0.085 0.075 0.085 0.145 0.21 0.33 0.25 -
P/RPS 5.48 1.74 3.50 3.64 2.89 3.17 2.01 18.17%
P/EPS 27.92 -42.22 -21.49 17.19 -4.72 18.07 14.34 11.73%
EY 3.58 -2.37 -4.65 5.82 -21.18 5.53 6.97 -10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.50 0.94 0.85 1.05 1.43 1.56 -1.55%

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