[PELIKAN] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 434.91%
YoY- 187.79%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 255,438 280,261 368,440 387,882 284,718 310,448 396,933 -25.44%
PBT 11,500 -28,368 14,166 29,612 8,566 -38,392 1,163 360.05%
Tax -10,422 4,807 -7,594 -9,442 -5,311 33,065 -11,861 -8.25%
NP 1,078 -23,561 6,572 20,170 3,255 -5,327 -10,698 -
-
NP to SH 1,009 -23,013 5,274 19,369 3,621 -4,403 -12,286 -
-
Tax Rate 90.63% - 53.61% 31.89% 62.00% - 1,019.86% -
Total Cost 254,360 303,822 361,868 367,712 281,463 315,775 407,631 -26.95%
-
Net Worth 427,727 416,425 482,563 471,879 427,727 449,661 416,759 1.74%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 427,727 416,425 482,563 471,879 427,727 449,661 416,759 1.74%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.42% -8.41% 1.78% 5.20% 1.14% -1.72% -2.70% -
ROE 0.24% -5.53% 1.09% 4.10% 0.85% -0.98% -2.95% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 46.58 51.15 67.19 70.69 51.92 56.61 72.38 -25.44%
EPS 0.18 -4.20 0.96 3.53 0.66 -0.80 -2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.88 0.86 0.78 0.82 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 42.00 46.09 60.59 63.78 46.82 51.05 65.27 -25.44%
EPS 0.17 -3.78 0.87 3.18 0.60 -0.72 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7033 0.6848 0.7935 0.7759 0.7033 0.7394 0.6853 1.74%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.855 0.90 0.86 0.76 0.88 1.04 0.895 -
P/RPS 1.84 2.00 1.38 1.15 1.69 1.84 1.24 30.06%
P/EPS 464.67 -21.50 89.42 21.53 133.27 -129.53 -39.95 -
EY 0.22 -4.65 1.12 4.64 0.75 -0.77 -2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 0.98 0.88 1.13 1.27 1.18 -4.56%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 18/11/16 26/08/16 18/05/16 29/02/16 27/11/15 -
Price 0.95 0.94 0.87 0.745 0.77 0.95 0.845 -
P/RPS 2.04 2.09 1.39 1.13 1.48 1.68 1.17 44.81%
P/EPS 516.30 -22.45 90.46 21.10 116.61 -118.32 -37.72 -
EY 0.19 -4.45 1.11 4.74 0.86 -0.85 -2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.24 0.99 0.87 0.99 1.16 1.11 6.49%

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