[PELIKAN] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -105.88%
YoY- -228.14%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 284,718 310,448 396,933 342,121 282,006 283,816 401,453 -20.45%
PBT 8,566 -38,392 1,163 20,716 -8,656 -47,131 9,471 -6.47%
Tax -5,311 33,065 -11,861 -41,057 -4,672 1,445 -3,629 28.87%
NP 3,255 -5,327 -10,698 -20,341 -13,328 -45,686 5,842 -32.26%
-
NP to SH 3,621 -4,403 -12,286 -22,062 -10,716 -43,024 3,489 2.50%
-
Tax Rate 62.00% - 1,019.86% 198.19% - - 38.32% -
Total Cost 281,463 315,775 407,631 362,462 295,334 329,502 395,611 -20.28%
-
Net Worth 427,727 449,661 416,759 400,308 444,178 487,788 572,684 -17.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 427,727 449,661 416,759 400,308 444,178 487,788 572,684 -17.66%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.14% -1.72% -2.70% -5.95% -4.73% -16.10% 1.46% -
ROE 0.85% -0.98% -2.95% -5.51% -2.41% -8.82% 0.61% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.92 56.61 72.38 62.39 51.43 51.78 74.31 -21.24%
EPS 0.66 -0.80 -2.24 -4.02 -1.95 -7.85 0.65 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.76 0.73 0.81 0.89 1.06 -18.47%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 46.82 51.05 65.27 56.26 46.37 46.67 66.01 -20.45%
EPS 0.60 -0.72 -2.02 -3.63 -1.76 -7.07 0.57 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7033 0.7394 0.6853 0.6583 0.7304 0.8021 0.9417 -17.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.88 1.04 0.895 1.11 1.17 0.985 1.14 -
P/RPS 1.69 1.84 1.24 1.78 2.28 1.90 1.53 6.84%
P/EPS 133.27 -129.53 -39.95 -27.59 -59.87 -11.74 176.53 -17.07%
EY 0.75 -0.77 -2.50 -3.62 -1.67 -8.51 0.57 20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.27 1.18 1.52 1.44 1.12 1.08 3.06%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 29/02/16 27/11/15 28/08/15 27/05/15 27/02/15 24/11/14 -
Price 0.77 0.95 0.845 0.82 1.14 1.27 1.19 -
P/RPS 1.48 1.68 1.17 1.31 2.22 2.45 1.60 -5.06%
P/EPS 116.61 -118.32 -37.72 -20.38 -58.34 -15.14 184.27 -26.27%
EY 0.86 -0.85 -2.65 -4.91 -1.71 -6.60 0.54 36.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.16 1.11 1.12 1.41 1.44 1.12 -7.88%

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