[PELIKAN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -208.32%
YoY- -538.4%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 974,441 777,279 462,690 207,278 1,060,698 837,432 534,122 49.03%
PBT 14,815 35,514 14,304 -6,286 20,418 37,704 27,939 -34.36%
Tax -3,240 -7,326 -2,987 -2,569 -11,312 -11,064 -7,824 -44.29%
NP 11,575 28,188 11,317 -8,855 9,106 26,640 20,115 -30.70%
-
NP to SH 10,964 26,822 11,762 -8,334 7,694 25,112 20,222 -33.38%
-
Tax Rate 21.87% 20.63% 20.88% - 55.40% 29.34% 28.00% -
Total Cost 962,866 749,091 451,373 216,133 1,051,592 810,792 514,007 51.67%
-
Net Worth 458,435 452,403 440,339 416,211 440,339 450,100 444,178 2.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 458,435 452,403 440,339 416,211 440,339 450,100 444,178 2.11%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 553,296 6.47%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.19% 3.63% 2.45% -4.27% 0.86% 3.18% 3.77% -
ROE 2.39% 5.93% 2.67% -2.00% 1.75% 5.58% 4.55% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 161.54 128.86 76.71 34.36 175.84 141.40 97.40 39.89%
EPS 1.82 4.45 1.95 -1.38 1.36 4.43 3.69 -37.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.69 0.73 0.76 0.81 -4.14%
Adjusted Per Share Value based on latest NOSH - 608,132
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 160.23 127.81 76.08 34.08 174.42 137.71 87.83 49.03%
EPS 1.80 4.41 1.93 -1.37 1.27 4.13 3.33 -33.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7538 0.7439 0.7241 0.6844 0.7241 0.7401 0.7304 2.11%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.315 0.28 0.295 0.29 0.34 0.345 0.34 -
P/RPS 0.19 0.22 0.38 0.84 0.19 0.24 0.35 -33.33%
P/EPS 17.33 6.30 15.13 -20.99 26.66 8.14 9.22 52.01%
EY 5.77 15.88 6.61 -4.76 3.75 12.29 10.85 -34.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.40 0.42 0.47 0.45 0.42 -1.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 17/08/20 28/05/20 27/02/20 22/11/19 29/08/19 -
Price 0.355 0.29 0.26 0.335 0.465 0.315 0.375 -
P/RPS 0.22 0.23 0.34 0.97 0.26 0.22 0.39 -31.61%
P/EPS 19.53 6.52 13.33 -24.25 36.46 7.43 10.17 54.19%
EY 5.12 15.33 7.50 -4.12 2.74 13.46 9.83 -35.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.36 0.49 0.64 0.41 0.46 1.43%

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