Highlights

[ZELAN] QoQ Quarter Result on 2020-06-30 [#2]

Stock [ZELAN]: ZELAN BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     0.47%    YoY -     16.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 9,320 13,114 16,676 7,680 19,967 36,442 11,713 -14.14%
  QoQ % -28.93% -21.36% 117.14% -61.54% -45.21% 211.12% -
  Horiz. % 79.57% 111.96% 142.37% 65.57% 170.47% 311.12% 100.00%
PBT 2,737 3,143 4,542 -814 2,910 -1,090 7,421 -48.60%
  QoQ % -12.92% -30.80% 657.99% -127.97% 366.97% -114.69% -
  Horiz. % 36.88% 42.35% 61.20% -10.97% 39.21% -14.69% 100.00%
Tax -109 -610 -3,309 1,536 -694 -412 -2,842 -88.65%
  QoQ % 82.13% 81.57% -315.43% 321.33% -68.45% 85.50% -
  Horiz. % 3.84% 21.46% 116.43% -54.05% 24.42% 14.50% 100.00%
NP 2,628 2,533 1,233 722 2,216 -1,502 4,579 -30.96%
  QoQ % 3.75% 105.43% 70.78% -67.42% 247.54% -132.80% -
  Horiz. % 57.39% 55.32% 26.93% 15.77% 48.39% -32.80% 100.00%
NP to SH 2,584 2,572 1,233 720 2,209 -1,501 4,590 -31.84%
  QoQ % 0.47% 108.60% 71.25% -67.41% 247.17% -132.70% -
  Horiz. % 56.30% 56.03% 26.86% 15.69% 48.13% -32.70% 100.00%
Tax Rate 3.98 % 19.41 % 72.85 % - % 23.85 % - % 38.30 % -77.93%
  QoQ % -79.50% -73.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.39% 50.68% 190.21% 0.00% 62.27% 0.00% 100.00%
Total Cost 6,692 10,581 15,443 6,958 17,751 37,944 7,134 -4.18%
  QoQ % -36.75% -31.48% 121.95% -60.80% -53.22% 431.88% -
  Horiz. % 93.80% 148.32% 216.47% 97.53% 248.82% 531.88% 100.00%
Net Worth 42,246 50,693 50,695 42,246 42,246 42,246 59,142 -20.11%
  QoQ % -16.66% -0.00% 20.00% 0.00% 0.00% -28.57% -
  Horiz. % 71.43% 85.71% 85.72% 71.43% 71.43% 71.43% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,246 50,693 50,695 42,246 42,246 42,246 59,142 -20.11%
  QoQ % -16.66% -0.00% 20.00% 0.00% 0.00% -28.57% -
  Horiz. % 71.43% 85.71% 85.72% 71.43% 71.43% 71.43% 100.00%
NOSH 844,920 844,895 844,920 844,920 844,920 844,920 844,895 0.00%
  QoQ % 0.00% -0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 28.20 % 19.32 % 7.39 % 9.40 % 11.10 % -4.12 % 39.09 % -19.58%
  QoQ % 45.96% 161.43% -21.38% -15.32% 369.42% -110.54% -
  Horiz. % 72.14% 49.42% 18.91% 24.05% 28.40% -10.54% 100.00%
ROE 6.12 % 5.07 % 2.43 % 1.70 % 5.23 % -3.55 % 7.76 % -14.65%
  QoQ % 20.71% 108.64% 42.94% -67.50% 247.32% -145.75% -
  Horiz. % 78.87% 65.34% 31.31% 21.91% 67.40% -45.75% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.10 1.55 1.97 0.91 2.36 4.31 1.39 -14.46%
  QoQ % -29.03% -21.32% 116.48% -61.44% -45.24% 210.07% -
  Horiz. % 79.14% 111.51% 141.73% 65.47% 169.78% 310.07% 100.00%
EPS 0.31 0.30 0.15 0.09 0.26 -0.18 0.54 -30.95%
  QoQ % 3.33% 100.00% 66.67% -65.38% 244.44% -133.33% -
  Horiz. % 57.41% 55.56% 27.78% 16.67% 48.15% -33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 0.0700 -20.11%
  QoQ % -16.67% 0.00% 20.00% 0.00% 0.00% -28.57% -
  Horiz. % 71.43% 85.71% 85.71% 71.43% 71.43% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.10 1.55 1.97 0.91 2.36 4.31 1.39 -14.46%
  QoQ % -29.03% -21.32% 116.48% -61.44% -45.24% 210.07% -
  Horiz. % 79.14% 111.51% 141.73% 65.47% 169.78% 310.07% 100.00%
EPS 0.31 0.30 0.15 0.09 0.26 -0.18 0.54 -30.95%
  QoQ % 3.33% 100.00% 66.67% -65.38% 244.44% -133.33% -
  Horiz. % 57.41% 55.56% 27.78% 16.67% 48.15% -33.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0500 0.0600 0.0600 0.0500 0.0500 0.0500 0.0700 -20.11%
  QoQ % -16.67% 0.00% 20.00% 0.00% 0.00% -28.57% -
  Horiz. % 71.43% 85.71% 85.71% 71.43% 71.43% 71.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0600 0.0450 0.0850 0.0750 0.0700 0.0850 0.0250 -
P/RPS 5.44 2.90 4.31 8.25 2.96 1.97 1.80 109.18%
  QoQ % 87.59% -32.71% -47.76% 178.72% 50.25% 9.44% -
  Horiz. % 302.22% 161.11% 239.44% 458.33% 164.44% 109.44% 100.00%
P/EPS 19.62 14.78 58.25 88.01 26.77 -47.85 4.60 163.24%
  QoQ % 32.75% -74.63% -33.81% 228.76% 155.95% -1,140.22% -
  Horiz. % 426.52% 321.30% 1,266.30% 1,913.26% 581.96% -1,040.22% 100.00%
EY 5.10 6.76 1.72 1.14 3.73 -2.09 21.73 -61.98%
  QoQ % -24.56% 293.02% 50.88% -69.44% 278.47% -109.62% -
  Horiz. % 23.47% 31.11% 7.92% 5.25% 17.17% -9.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.75 1.42 1.50 1.40 1.70 0.36 123.31%
  QoQ % 60.00% -47.18% -5.33% 7.14% -17.65% 372.22% -
  Horiz. % 333.33% 208.33% 394.44% 416.67% 388.89% 472.22% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 15/07/20 28/02/20 29/11/19 22/08/19 03/06/19 28/02/19 -
Price 0.1200 0.0850 0.0700 0.0800 0.0850 0.0750 0.0550 -
P/RPS 10.88 5.48 3.55 8.80 3.60 1.74 3.97 95.96%
  QoQ % 98.54% 54.37% -59.66% 144.44% 106.90% -56.17% -
  Horiz. % 274.06% 138.04% 89.42% 221.66% 90.68% 43.83% 100.00%
P/EPS 39.24 27.92 47.97 93.88 32.51 -42.22 10.12 147.02%
  QoQ % 40.54% -41.80% -48.90% 188.77% 177.00% -517.19% -
  Horiz. % 387.75% 275.89% 474.01% 927.67% 321.25% -417.19% 100.00%
EY 2.55 3.58 2.08 1.07 3.08 -2.37 9.88 -59.50%
  QoQ % -28.77% 72.12% 94.39% -65.26% 229.96% -123.99% -
  Horiz. % 25.81% 36.23% 21.05% 10.83% 31.17% -23.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.40 1.42 1.17 1.60 1.70 1.50 0.79 109.90%
  QoQ % 69.01% 21.37% -26.88% -5.88% 13.33% 89.87% -
  Horiz. % 303.80% 179.75% 148.10% 202.53% 215.19% 189.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS