[PELIKAN] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 170.57%
YoY- -41.84%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 809,640 974,441 1,036,372 925,380 829,112 1,060,698 1,116,576 -19.27%
PBT -37,560 14,815 47,352 28,608 -25,144 20,418 50,272 -
Tax -5,956 -3,240 -9,768 -5,974 -10,276 -11,312 -14,752 -45.34%
NP -43,516 11,575 37,584 22,634 -35,420 9,106 35,520 -
-
NP to SH -50,900 10,964 35,762 23,524 -33,336 7,694 33,482 -
-
Tax Rate - 21.87% 20.63% 20.88% - 55.40% 29.34% -
Total Cost 853,156 962,866 998,788 902,746 864,532 1,051,592 1,081,056 -14.58%
-
Net Worth 440,339 458,435 452,403 440,339 416,211 440,339 450,100 -1.44%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 440,339 458,435 452,403 440,339 416,211 440,339 450,100 -1.44%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -5.37% 1.19% 3.63% 2.45% -4.27% 0.86% 3.18% -
ROE -11.56% 2.39% 7.91% 5.34% -8.01% 1.75% 7.44% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 134.22 161.54 171.81 153.41 137.45 175.84 188.54 -20.25%
EPS -8.44 1.82 5.93 3.90 -5.52 1.36 5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.75 0.73 0.69 0.73 0.76 -2.64%
Adjusted Per Share Value based on latest NOSH - 608,132
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 133.14 160.23 170.42 152.17 136.34 174.42 183.61 -19.27%
EPS -8.37 1.80 5.88 3.87 -5.48 1.27 5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.7538 0.7439 0.7241 0.6844 0.7241 0.7401 -1.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.305 0.315 0.28 0.295 0.29 0.34 0.345 -
P/RPS 0.23 0.19 0.16 0.19 0.21 0.19 0.18 17.73%
P/EPS -3.61 17.33 4.72 7.56 -5.25 26.66 6.10 -
EY -27.67 5.77 21.17 13.22 -19.06 3.75 16.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.37 0.40 0.42 0.47 0.45 -4.49%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 24/02/21 26/11/20 17/08/20 28/05/20 27/02/20 22/11/19 -
Price 0.305 0.355 0.29 0.26 0.335 0.465 0.315 -
P/RPS 0.23 0.22 0.17 0.17 0.24 0.26 0.17 22.30%
P/EPS -3.61 19.53 4.89 6.67 -6.06 36.46 5.57 -
EY -27.67 5.12 20.44 15.00 -16.50 2.74 17.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.39 0.36 0.49 0.64 0.41 1.61%

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