[PELIKAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 273.53%
YoY- -87.14%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 417,523 1,923,368 1,493,325 965,826 460,750 1,786,848 1,298,870 -53.04%
PBT 8,279 -63,292 11,573 21,053 4,300 147,986 168,223 -86.54%
Tax -2,989 -38,010 -15,414 -10,492 -4,136 -17,195 -13,776 -63.85%
NP 5,290 -101,302 -3,841 10,561 164 130,791 154,447 -89.43%
-
NP to SH 5,141 -88,423 958 17,496 4,684 127,808 151,655 -89.50%
-
Tax Rate 36.10% - 133.19% 49.84% 96.19% 11.62% 8.19% -
Total Cost 412,233 2,024,670 1,497,166 955,265 460,586 1,656,057 1,144,423 -49.34%
-
Net Worth 505,412 694,463 866,980 507,707 507,676 811,190 853,754 -29.47%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 10,268 - -
Div Payout % - - - - - 8.03% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 505,412 694,463 866,980 507,707 507,676 811,190 853,754 -29.47%
NOSH 505,412 506,907 507,006 507,707 507,676 513,411 505,179 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.27% -5.27% -0.26% 1.09% 0.04% 7.32% 11.89% -
ROE 1.02% -12.73% 0.11% 3.45% 0.92% 15.76% 17.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.61 379.43 294.54 190.23 90.76 348.03 257.11 -53.05%
EPS 1.02 -17.44 0.19 3.45 0.92 24.90 30.02 -89.48%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.37 1.71 1.00 1.00 1.58 1.69 -29.49%
Adjusted Per Share Value based on latest NOSH - 507,722
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.66 316.27 245.56 158.82 75.76 293.83 213.58 -53.03%
EPS 0.85 -14.54 0.16 2.88 0.77 21.02 24.94 -89.46%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.8311 1.142 1.4256 0.8349 0.8348 1.3339 1.4039 -29.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.78 0.76 0.79 0.99 1.13 1.22 1.11 -
P/RPS 0.94 0.20 0.27 0.52 1.25 0.35 0.43 68.35%
P/EPS 76.68 -4.36 418.09 28.73 122.48 4.90 3.70 653.10%
EY 1.30 -22.95 0.24 3.48 0.82 20.40 27.05 -86.75%
DY 0.00 0.00 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 0.78 0.55 0.46 0.99 1.13 0.77 0.66 11.76%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 24/02/12 23/11/11 24/08/11 30/05/11 22/02/11 24/11/10 -
Price 0.76 0.84 0.78 0.83 1.00 1.18 1.19 -
P/RPS 0.92 0.22 0.26 0.44 1.10 0.34 0.46 58.67%
P/EPS 74.72 -4.82 412.80 24.09 108.39 4.74 3.96 607.48%
EY 1.34 -20.77 0.24 4.15 0.92 21.10 25.23 -85.84%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.76 0.61 0.46 0.83 1.00 0.75 0.70 5.63%

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