[PELIKAN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 785.08%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 973,564 1,234,835 1,336,268 1,242,028 1,021,752 1,321,301 1,388,053 -21.07%
PBT 23,392 46,593 82,342 89,042 46,000 23,976 69,792 -51.78%
Tax -12,788 -21,392 -46,996 -53,704 -41,688 -17,540 -29,796 -43.13%
NP 10,604 25,201 35,346 35,338 4,312 6,436 39,996 -58.76%
-
NP to SH 10,956 25,356 33,848 35,722 4,036 5,251 37,685 -56.14%
-
Tax Rate 54.67% 45.91% 57.07% 60.31% 90.63% 73.16% 42.69% -
Total Cost 962,960 1,209,634 1,300,921 1,206,690 1,017,440 1,314,865 1,348,057 -20.10%
-
Net Worth 444,178 444,178 449,661 438,694 427,727 415,704 482,563 -5.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 444,178 444,178 449,661 438,694 427,727 415,704 482,563 -5.38%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.09% 2.04% 2.65% 2.85% 0.42% 0.49% 2.88% -
ROE 2.47% 5.71% 7.53% 8.14% 0.94% 1.26% 7.81% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 177.54 225.18 243.68 226.50 186.33 241.56 253.12 -21.07%
EPS 2.00 4.62 6.17 6.52 0.72 0.96 6.87 -56.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.82 0.80 0.78 0.76 0.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 160.09 203.05 219.73 204.24 168.01 217.27 228.25 -21.07%
EPS 1.80 4.17 5.57 5.87 0.66 0.86 6.20 -56.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.7304 0.7394 0.7214 0.7033 0.6836 0.7935 -5.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.74 0.86 0.85 0.905 0.855 0.90 0.86 -
P/RPS 0.42 0.38 0.35 0.40 0.46 0.42 0.37 8.82%
P/EPS 37.04 18.60 13.77 13.89 116.17 92.45 12.51 106.33%
EY 2.70 5.38 7.26 7.20 0.86 1.08 7.99 -51.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.06 1.04 1.13 1.10 1.18 0.98 -4.82%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 23/11/17 23/08/17 24/05/17 28/02/17 18/11/16 -
Price 0.65 0.78 0.85 0.84 0.95 0.94 0.87 -
P/RPS 0.37 0.35 0.35 0.37 0.51 0.44 0.37 0.00%
P/EPS 32.53 16.87 13.77 12.89 129.08 96.56 12.66 87.70%
EY 3.07 5.93 7.26 7.76 0.77 1.04 7.90 -46.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.04 1.05 1.22 1.24 0.99 -13.25%

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