[PELIKAN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -54.37%
YoY- -86.59%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 328,788 1,601,203 1,273,066 845,243 417,523 1,923,368 1,493,325 -63.50%
PBT -7,854 -51,095 8,012 8,055 8,279 -63,292 11,573 -
Tax -4,455 -16,377 -15,523 -9,251 -2,989 -38,010 -15,414 -56.25%
NP -12,309 -67,472 -7,511 -1,196 5,290 -101,302 -3,841 117.20%
-
NP to SH -9,230 -60,468 -7,061 2,346 5,141 -88,423 958 -
-
Tax Rate - - 193.75% 114.85% 36.10% - 133.19% -
Total Cost 341,097 1,668,675 1,280,577 846,439 412,233 2,024,670 1,497,166 -62.66%
-
Net Worth 515,044 531,696 677,882 681,560 505,412 694,463 866,980 -29.30%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 515,044 531,696 677,882 681,560 505,412 694,463 866,980 -29.30%
NOSH 509,944 506,378 505,882 501,147 505,412 506,907 507,006 0.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.74% -4.21% -0.59% -0.14% 1.27% -5.27% -0.26% -
ROE -1.79% -11.37% -1.04% 0.34% 1.02% -12.73% 0.11% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 64.48 316.21 251.65 168.66 82.61 379.43 294.54 -63.64%
EPS -1.81 -11.94 -1.40 0.47 1.02 -17.44 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.05 1.34 1.36 1.00 1.37 1.71 -29.58%
Adjusted Per Share Value based on latest NOSH - 500,408
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 54.07 263.30 209.34 138.99 68.66 316.27 245.56 -63.50%
EPS -1.52 -9.94 -1.16 0.39 0.85 -14.54 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8469 0.8743 1.1147 1.1207 0.8311 1.142 1.4256 -29.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.57 0.71 0.76 0.77 0.78 0.76 0.79 -
P/RPS 0.88 0.22 0.30 0.46 0.94 0.20 0.27 119.66%
P/EPS -31.49 -5.95 -54.45 164.49 76.68 -4.36 418.09 -
EY -3.18 -16.82 -1.84 0.61 1.30 -22.95 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.57 0.57 0.78 0.55 0.46 13.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 28/08/12 10/05/12 24/02/12 23/11/11 -
Price 0.565 0.605 0.70 0.79 0.76 0.84 0.78 -
P/RPS 0.88 0.19 0.28 0.47 0.92 0.22 0.26 125.26%
P/EPS -31.22 -5.07 -50.15 168.76 74.72 -4.82 412.80 -
EY -3.20 -19.74 -1.99 0.59 1.34 -20.77 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.52 0.58 0.76 0.61 0.46 13.99%

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