[PELIKAN] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -72.77%
YoY- 142.93%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 358,422 255,438 280,261 368,440 387,882 284,718 310,448 10.06%
PBT 33,335 11,500 -28,368 14,166 29,612 8,566 -38,392 -
Tax -16,744 -10,422 4,807 -7,594 -9,442 -5,311 33,065 -
NP 16,591 1,078 -23,561 6,572 20,170 3,255 -5,327 -
-
NP to SH 16,852 1,009 -23,013 5,274 19,369 3,621 -4,403 -
-
Tax Rate 50.23% 90.63% - 53.61% 31.89% 62.00% - -
Total Cost 341,831 254,360 303,822 361,868 367,712 281,463 315,775 5.43%
-
Net Worth 438,694 427,727 416,425 482,563 471,879 427,727 449,661 -1.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 438,694 427,727 416,425 482,563 471,879 427,727 449,661 -1.63%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.63% 0.42% -8.41% 1.78% 5.20% 1.14% -1.72% -
ROE 3.84% 0.24% -5.53% 1.09% 4.10% 0.85% -0.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.36 46.58 51.15 67.19 70.69 51.92 56.61 10.06%
EPS 3.07 0.18 -4.20 0.96 3.53 0.66 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.76 0.88 0.86 0.78 0.82 -1.63%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 58.94 42.00 46.09 60.59 63.78 46.82 51.05 10.06%
EPS 2.77 0.17 -3.78 0.87 3.18 0.60 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7214 0.7033 0.6848 0.7935 0.7759 0.7033 0.7394 -1.63%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.905 0.855 0.90 0.86 0.76 0.88 1.04 -
P/RPS 1.38 1.84 2.00 1.38 1.15 1.69 1.84 -17.46%
P/EPS 29.45 464.67 -21.50 89.42 21.53 133.27 -129.53 -
EY 3.40 0.22 -4.65 1.12 4.64 0.75 -0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 1.18 0.98 0.88 1.13 1.27 -7.49%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 28/02/17 18/11/16 26/08/16 18/05/16 29/02/16 -
Price 0.84 0.95 0.94 0.87 0.745 0.77 0.95 -
P/RPS 1.29 2.04 2.09 1.39 1.13 1.48 1.68 -16.16%
P/EPS 27.33 516.30 -22.45 90.46 21.10 116.61 -118.32 -
EY 3.66 0.19 -4.45 1.11 4.74 0.86 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.22 1.24 0.99 0.87 0.99 1.16 -6.43%

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