[PELIKAN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -72.29%
YoY- -30.6%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,060,698 837,432 534,122 217,633 1,123,994 901,192 580,171 49.35%
PBT 20,418 37,704 27,939 6,180 29,307 36,334 30,305 -23.09%
Tax -11,312 -11,064 -7,824 -4,620 -21,248 -15,132 -10,854 2.78%
NP 9,106 26,640 20,115 1,560 8,059 21,202 19,451 -39.62%
-
NP to SH 7,694 25,112 20,222 1,901 6,861 20,854 19,164 -45.48%
-
Tax Rate 55.40% 29.34% 28.00% 74.76% 72.50% 41.65% 35.82% -
Total Cost 1,051,592 810,792 514,007 216,073 1,115,935 879,990 560,720 51.90%
-
Net Worth 440,339 450,100 444,178 422,243 433,210 466,112 449,661 -1.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 440,339 450,100 444,178 422,243 433,210 466,112 449,661 -1.38%
NOSH 608,132 608,132 553,296 553,296 553,296 553,296 553,296 6.48%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.86% 3.18% 3.77% 0.72% 0.72% 2.35% 3.35% -
ROE 1.75% 5.58% 4.55% 0.45% 1.58% 4.47% 4.26% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 175.84 141.40 97.40 39.69 204.97 164.34 105.80 40.18%
EPS 1.36 4.43 3.69 0.35 1.25 3.80 3.49 -46.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.76 0.81 0.77 0.79 0.85 0.82 -7.43%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 174.42 137.71 87.83 35.79 184.83 148.19 95.40 49.35%
EPS 1.27 4.13 3.33 0.31 1.13 3.43 3.15 -45.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7241 0.7401 0.7304 0.6943 0.7124 0.7665 0.7394 -1.38%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.34 0.345 0.34 0.355 0.345 0.49 0.625 -
P/RPS 0.19 0.24 0.35 0.89 0.17 0.30 0.59 -52.92%
P/EPS 26.66 8.14 9.22 102.40 27.57 12.88 17.88 30.42%
EY 3.75 12.29 10.85 0.98 3.63 7.76 5.59 -23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.42 0.46 0.44 0.58 0.76 -27.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 22/11/19 29/08/19 23/05/19 21/02/19 15/11/18 28/08/18 -
Price 0.465 0.315 0.375 0.295 0.40 0.43 0.61 -
P/RPS 0.26 0.22 0.39 0.74 0.20 0.26 0.58 -41.34%
P/EPS 36.46 7.43 10.17 85.10 31.97 11.31 17.45 63.21%
EY 2.74 13.46 9.83 1.18 3.13 8.84 5.73 -38.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.46 0.38 0.51 0.51 0.74 -9.20%

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