[ZELAN] YoY TTM Result on 31-Jan-2006 [#4]

Stock
[ZELAN] ZELAN BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 2.3%
YoY- -18.02%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 2,008,224 1,151,794 485,615 554,007 603,270 87,792 26 520.24%
PBT 16,503 140,664 87,009 103,007 131,266 33,068 20,901 -3.75%
Tax -29,948 -26,174 -33,065 -20,856 -33,488 -6,213 -5,380 32.09%
NP -13,445 114,490 53,944 82,151 97,778 26,855 15,521 -
-
NP to SH -137,227 106,022 53,241 80,160 97,778 26,855 15,521 -
-
Tax Rate 181.47% 18.61% 38.00% 20.25% 25.51% 18.79% 25.74% -
Total Cost 2,021,669 1,037,304 431,671 471,856 505,492 60,937 -15,495 -
-
Net Worth 467,684 816,390 714,951 703,876 470,165 164,800 185,611 16.16%
Dividend
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 28,182 77,423 35,190 42,243 22,522 4,882 4,949 32.58%
Div Payout % 0.00% 73.03% 66.10% 52.70% 23.03% 18.18% 31.89% -
Equity
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 467,684 816,390 714,951 703,876 470,165 164,800 185,611 16.16%
NOSH 563,475 563,028 281,476 281,550 281,536 122,074 61,870 43.07%
Ratio Analysis
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -0.67% 9.94% 11.11% 14.83% 16.21% 30.59% 59,696.15% -
ROE -29.34% 12.99% 7.45% 11.39% 20.80% 16.30% 8.36% -
Per Share
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 356.40 204.57 172.52 196.77 214.28 71.92 0.04 336.99%
EPS -24.35 18.83 18.91 28.47 34.73 22.00 25.09 -
DPS 5.00 13.75 12.50 15.00 8.00 4.00 8.00 -7.33%
NAPS 0.83 1.45 2.54 2.50 1.67 1.35 3.00 -18.80%
Adjusted Per Share Value based on latest NOSH - 281,550
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 237.68 136.32 57.47 65.57 71.40 10.39 0.00 -
EPS -16.24 12.55 6.30 9.49 11.57 3.18 1.84 -
DPS 3.34 9.16 4.16 5.00 2.67 0.58 0.59 32.45%
NAPS 0.5535 0.9662 0.8462 0.8331 0.5565 0.195 0.2197 16.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/03/09 31/03/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.56 2.55 4.00 1.69 1.44 1.40 0.96 -
P/RPS 0.16 1.25 2.32 0.86 0.67 1.95 2,284.45 -78.80%
P/EPS -2.30 13.54 21.15 5.94 4.15 6.36 3.83 -
EY -43.49 7.38 4.73 16.85 24.12 15.71 26.13 -
DY 8.93 5.39 3.13 8.88 5.56 2.86 8.33 1.13%
P/NAPS 0.67 1.76 1.57 0.68 0.86 1.04 0.32 12.72%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 28/05/09 29/05/08 - 28/03/06 30/03/05 25/03/04 26/03/03 -
Price 1.00 2.67 0.00 2.00 1.49 1.84 0.87 -
P/RPS 0.28 1.31 0.00 1.02 0.70 2.56 2,070.28 -76.41%
P/EPS -4.11 14.18 0.00 7.02 4.29 8.36 3.47 -
EY -24.35 7.05 0.00 14.24 23.31 11.96 28.83 -
DY 5.00 5.15 0.00 7.50 5.37 2.17 9.20 -9.41%
P/NAPS 1.20 1.84 0.00 0.80 0.89 1.36 0.29 25.89%

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