[ZELAN] YoY TTM Result on 30-Apr-2002 [#1]

Stock
[ZELAN] ZELAN BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 77.3%
YoY- 93.5%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 609,489 215,286 17 4,906 11,528 12,134 6,622 -4.69%
PBT 102,127 78,104 9,968 18,156 -85,835 224,331 -19,347 -
Tax -32,742 -13,345 -729 -23,437 85,835 -71,737 22,320 -
NP 69,385 64,759 9,239 -5,281 0 152,594 2,973 -3.29%
-
NP to SH 69,385 64,759 9,239 -5,281 -81,280 150,308 -20,540 -
-
Tax Rate 32.06% 17.09% 7.31% 129.09% - 31.98% - -
Total Cost 540,104 150,527 -9,222 10,187 11,528 -140,460 3,649 -5.17%
-
Net Worth 487,626 405,457 185,700 185,717 245,311 334,543 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 22,522 4,882 4,949 4,971 - 3,304 3,333 -2.01%
Div Payout % 32.46% 7.54% 53.57% 0.00% - 2.20% 0.00% -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 487,626 405,457 185,700 185,717 245,311 334,543 0 -100.00%
NOSH 281,865 281,568 61,900 61,905 61,858 41,200 41,272 -2.02%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 11.38% 30.08% 54,347.06% -107.64% 0.00% 1,257.57% 44.90% -
ROE 14.23% 15.97% 4.98% -2.84% -33.13% 44.93% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 216.23 76.46 0.03 7.92 18.64 29.45 16.04 -2.72%
EPS 24.62 23.00 14.93 -8.53 -131.40 364.83 -49.77 -
DPS 8.00 1.73 8.00 8.00 0.00 8.00 8.08 0.01%
NAPS 1.73 1.44 3.00 3.00 3.9657 8.12 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,905
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 72.14 25.48 0.00 0.58 1.36 1.44 0.78 -4.69%
EPS 8.21 7.66 1.09 -0.63 -9.62 17.79 -2.43 -
DPS 2.67 0.58 0.59 0.59 0.00 0.39 0.39 -2.02%
NAPS 0.5771 0.4799 0.2198 0.2198 0.2903 0.3959 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 1.41 1.50 0.89 1.75 1.40 4.15 0.00 -
P/RPS 0.65 1.96 3,240.65 22.08 7.51 14.09 0.00 -100.00%
P/EPS 5.73 6.52 5.96 -20.51 -1.07 1.14 0.00 -100.00%
EY 17.46 15.33 16.77 -4.87 -93.85 87.91 0.00 -100.00%
DY 5.67 1.16 8.99 4.57 0.00 1.93 0.00 -100.00%
P/NAPS 0.82 1.04 0.30 0.58 0.35 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 27/06/05 23/06/04 25/06/03 27/06/02 26/06/01 21/06/00 - -
Price 1.38 1.45 1.23 1.48 1.27 3.35 0.00 -
P/RPS 0.64 1.90 4,478.65 18.68 6.81 11.37 0.00 -100.00%
P/EPS 5.61 6.30 8.24 -17.35 -0.97 0.92 0.00 -100.00%
EY 17.84 15.86 12.13 -5.76 -103.46 108.90 0.00 -100.00%
DY 5.80 1.20 6.50 5.41 0.00 2.39 0.00 -100.00%
P/NAPS 0.80 1.01 0.41 0.49 0.32 0.41 0.00 -100.00%

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