[ZELAN] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 17,225 16,676 11,713 17,387 64,696 111,973 86,862 -23.62% YoY % 3.29% 42.37% -32.63% -73.13% -42.22% 28.91% - Horiz. % 19.83% 19.20% 13.48% 20.02% 74.48% 128.91% 100.00%
PBT 36,554 4,542 7,421 -59,343 -40,344 -15,666 16,148 14.57% YoY % 704.80% -38.80% 112.51% -47.09% -157.53% -197.02% - Horiz. % 226.37% 28.13% 45.96% -367.49% -249.84% -97.02% 100.00%
Tax -5,031 -3,309 -2,842 228 2,027 -2,863 -876 33.79% YoY % -52.04% -16.43% -1,346.49% -88.75% 170.80% -226.83% - Horiz. % 574.32% 377.74% 324.43% -26.03% -231.39% 326.83% 100.00%
NP 31,523 1,233 4,579 -59,115 -38,317 -18,529 15,272 12.83% YoY % 2,456.61% -73.07% 107.75% -54.28% -106.79% -221.33% - Horiz. % 206.41% 8.07% 29.98% -387.08% -250.90% -121.33% 100.00%
NP to SH 31,515 1,233 4,590 -59,098 -38,332 -18,532 15,272 12.82% YoY % 2,455.96% -73.14% 107.77% -54.17% -106.84% -221.35% - Horiz. % 206.36% 8.07% 30.06% -386.97% -251.00% -121.35% 100.00%
Tax Rate 13.76 % 72.85 % 38.30 % - % - % - % 5.42 % 16.78% YoY % -81.11% 90.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % 253.87% 1,344.10% 706.64% 0.00% 0.00% 0.00% 100.00%
Total Cost -14,298 15,443 7,134 76,502 103,013 130,502 71,590 - YoY % -192.59% 116.47% -90.67% -25.74% -21.06% 82.29% - Horiz. % -19.97% 21.57% 9.97% 106.86% 143.89% 182.29% 100.00%
Net Worth 84,492 50,695 59,142 76,040 135,090 202,774 177,188 -11.60% YoY % 66.67% -14.28% -22.22% -43.71% -33.38% 14.44% - Horiz. % 47.68% 28.61% 33.38% 42.91% 76.24% 114.44% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 84,492 50,695 59,142 76,040 135,090 202,774 177,188 -11.60% YoY % 66.67% -14.28% -22.22% -43.71% -33.38% 14.44% - Horiz. % 47.68% 28.61% 33.38% 42.91% 76.24% 114.44% 100.00%
NOSH 844,920 844,920 844,895 844,895 844,895 844,895 844,895 0.00% YoY % 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 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 183.01 % 7.39 % 39.09 % -340.00 % -59.23 % -16.55 % 17.58 % 47.71% YoY % 2,376.45% -81.09% 111.50% -474.03% -257.89% -194.14% - Horiz. % 1,041.01% 42.04% 222.35% -1,934.02% -336.92% -94.14% 100.00%
ROE 37.30 % 2.43 % 7.76 % -77.72 % -28.38 % -9.14 % 8.62 % 27.63% YoY % 1,434.98% -68.69% 109.98% -173.85% -210.50% -206.03% - Horiz. % 432.71% 28.19% 90.02% -901.62% -329.23% -106.03% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.04 1.97 1.39 2.06 7.66 13.25 10.29 -23.62% YoY % 3.55% 41.73% -32.52% -73.11% -42.19% 28.77% - Horiz. % 19.83% 19.14% 13.51% 20.02% 74.44% 128.77% 100.00%
EPS 3.73 0.15 0.54 -6.99 -4.54 -2.19 1.81 12.80% YoY % 2,386.67% -72.22% 107.73% -53.96% -107.31% -220.99% - Horiz. % 206.08% 8.29% 29.83% -386.19% -250.83% -120.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.0600 0.0700 0.0900 0.1600 0.2400 0.2100 -11.62% YoY % 66.67% -14.29% -22.22% -43.75% -33.33% 14.29% - Horiz. % 47.62% 28.57% 33.33% 42.86% 76.19% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,920 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.04 1.97 1.39 2.06 7.66 13.25 10.28 -23.61% YoY % 3.55% 41.73% -32.52% -73.11% -42.19% 28.89% - Horiz. % 19.84% 19.16% 13.52% 20.04% 74.51% 128.89% 100.00%
EPS 3.73 0.15 0.54 -6.99 -4.54 -2.19 1.81 12.80% YoY % 2,386.67% -72.22% 107.73% -53.96% -107.31% -220.99% - Horiz. % 206.08% 8.29% 29.83% -386.19% -250.83% -120.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.0600 0.0700 0.0900 0.1599 0.2400 0.2097 -11.60% YoY % 66.67% -14.29% -22.22% -43.71% -33.38% 14.45% - Horiz. % 47.69% 28.61% 33.38% 42.92% 76.25% 114.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1150 0.0850 0.0250 0.1050 0.1200 0.2450 0.2650 -
P/RPS 5.64 4.31 1.80 5.10 1.56 1.85 2.57 13.98% YoY % 30.86% 139.44% -64.71% 226.92% -15.68% -28.02% - Horiz. % 219.46% 167.70% 70.04% 198.44% 60.70% 71.98% 100.00%
P/EPS 3.08 58.25 4.60 -1.50 -2.69 -11.17 17.79 -25.32% YoY % -94.71% 1,166.30% 406.67% 44.24% 75.92% -162.79% - Horiz. % 17.31% 327.43% 25.86% -8.43% -15.12% -62.79% 100.00%
EY 32.43 1.72 21.73 -66.62 -37.21 -8.95 5.62 33.89% YoY % 1,785.47% -92.08% 132.62% -79.04% -315.75% -259.25% - Horiz. % 577.05% 30.60% 386.65% -1,185.41% -662.10% -159.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.15 1.42 0.36 1.17 0.75 1.02 1.26 -1.51% YoY % -19.01% 294.44% -69.23% 56.00% -26.47% -19.05% - Horiz. % 91.27% 112.70% 28.57% 92.86% 59.52% 80.95% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 06/04/21 28/02/20 28/02/19 19/02/18 20/02/17 19/02/16 23/02/15 -
Price 0.1200 0.0700 0.0550 0.1250 0.1500 0.2450 0.3400 -
P/RPS 5.89 3.55 3.97 6.07 1.95 1.85 3.30 10.13% YoY % 65.92% -10.58% -34.60% 211.28% 5.41% -43.94% - Horiz. % 178.48% 107.58% 120.30% 183.94% 59.09% 56.06% 100.00%
P/EPS 3.22 47.97 10.12 -1.79 -3.36 -11.17 22.82 -27.83% YoY % -93.29% 374.01% 665.36% 46.73% 69.92% -148.95% - Horiz. % 14.11% 210.21% 44.35% -7.84% -14.72% -48.95% 100.00%
EY 31.08 2.08 9.88 -55.96 -29.77 -8.95 4.38 38.58% YoY % 1,394.23% -78.95% 117.66% -87.97% -232.63% -304.34% - Horiz. % 709.59% 47.49% 225.57% -1,277.63% -679.68% -204.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.20 1.17 0.79 1.39 0.94 1.02 1.62 -4.87% YoY % 2.56% 48.10% -43.17% 47.87% -7.84% -37.04% - Horiz. % 74.07% 72.22% 48.77% 85.80% 58.02% 62.96% 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.
Comment
Announcement to Bursa Q4 2020 - Amended.pdf 
