[ZELAN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[ZELAN] ZELAN BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.95%
YoY- 196.4%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 118,379 269,650 383,987 251,994 254,917 64,171 145,354 -3.50%
PBT -45,839 -42,976 50,634 72,146 -14,158 -58,402 -121,852 -15.62%
Tax -919 -5,468 13,686 -12,695 -4,323 -34,586 14,982 -
NP -46,758 -48,444 64,320 59,451 -18,481 -92,988 -106,870 -13.38%
-
NP to SH -46,753 -48,451 64,291 59,482 -18,546 -92,824 -106,850 -13.38%
-
Tax Rate - - -27.03% 17.60% - - - -
Total Cost 165,137 318,094 319,667 192,543 273,398 157,159 252,224 -7.09%
-
Net Worth 126,734 177,427 228,121 160,530 95,754 157,665 264,775 -12.02%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 126,734 177,427 228,121 160,530 95,754 157,665 264,775 -12.02%
NOSH 844,895 844,895 844,895 844,895 844,895 563,091 563,351 7.29%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -39.50% -17.97% 16.75% 23.59% -7.25% -144.91% -73.52% -
ROE -36.89% -27.31% 28.18% 37.05% -19.37% -58.87% -40.36% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.01 31.92 45.45 29.83 45.26 11.40 25.80 -10.06%
EPS -5.53 -5.73 7.61 7.04 -3.29 -16.48 -18.97 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.27 0.19 0.17 0.28 0.47 -18.00%
Adjusted Per Share Value based on latest NOSH - 844,895
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.01 31.91 45.45 29.82 30.17 7.59 17.20 -3.50%
EPS -5.53 -5.73 7.61 7.04 -2.19 -10.99 -12.65 -13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.27 0.19 0.1133 0.1866 0.3134 -12.02%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 30/12/11 -
Price 0.13 0.18 0.245 0.39 0.20 0.25 0.37 -
P/RPS 0.93 0.56 0.54 1.31 0.44 2.19 1.43 -7.20%
P/EPS -2.35 -3.14 3.22 5.54 -6.07 -1.52 -1.95 3.29%
EY -42.57 -31.86 31.06 18.05 -16.46 -65.94 -51.26 -3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.91 2.05 1.18 0.89 0.79 1.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 31/12/13 31/12/12 31/12/11 CAGR
Date 24/11/17 16/11/16 23/11/15 21/11/14 17/02/14 28/02/13 27/02/12 -
Price 0.12 0.15 0.28 0.32 0.225 0.225 0.46 -
P/RPS 0.86 0.47 0.62 1.07 0.50 1.97 1.78 -11.87%
P/EPS -2.17 -2.62 3.68 4.55 -6.83 -1.36 -2.43 -1.94%
EY -46.11 -38.23 27.18 22.00 -14.63 -73.27 -41.23 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 1.04 1.68 1.32 0.80 0.98 -3.46%

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