[PELIKAN] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -75.55%
YoY- -86.53%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 16,111 353,015 236,656 228,593 326,397 295,856 200,373 -81.34%
PBT 1,388 33,198 9,230 15,418 40,511 26,659 -3,461 -
Tax 21,593 -8,366 -4,954 -7,776 -5,447 -3,610 -3,042 -
NP 22,981 24,832 4,276 7,642 35,064 23,049 -6,503 -
-
NP to SH 20,822 24,164 4,648 7,957 32,542 22,984 -6,107 -
-
Tax Rate -1,555.69% 25.20% 53.67% 50.43% 13.45% 13.54% - -
Total Cost -6,870 328,183 232,380 220,951 291,333 272,807 206,876 -
-
Net Worth 597,172 591,140 530,820 512,724 476,531 440,339 422,243 25.96%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 597,172 591,140 530,820 512,724 476,531 440,339 422,243 25.96%
NOSH 608,132 608,132 608,132 608,132 608,132 608,132 608,132 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 142.64% 7.03% 1.81% 3.34% 10.74% 7.79% -3.25% -
ROE 3.49% 4.09% 0.88% 1.55% 6.83% 5.22% -1.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.67 58.52 39.23 37.90 54.11 49.05 33.22 -81.34%
EPS 3.45 4.01 0.77 1.32 5.39 3.81 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.88 0.85 0.79 0.73 0.70 25.96%
Adjusted Per Share Value based on latest NOSH - 608,132
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.65 58.05 38.92 37.59 53.67 48.65 32.95 -81.33%
EPS 3.42 3.97 0.76 1.31 5.35 3.78 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.982 0.9721 0.8729 0.8431 0.7836 0.7241 0.6943 25.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.925 0.855 0.74 0.375 0.27 0.235 0.255 -
P/RPS 34.63 1.46 1.89 0.99 0.50 0.48 0.77 1161.73%
P/EPS 26.80 21.34 96.04 28.43 5.00 6.17 -25.19 -
EY 3.73 4.69 1.04 3.52 19.98 16.21 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.84 0.44 0.34 0.32 0.36 88.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 24/08/23 23/05/23 22/02/23 23/11/22 24/08/22 23/05/22 -
Price 0.86 0.855 0.795 0.58 0.385 0.235 0.25 -
P/RPS 32.20 1.46 2.03 1.53 0.71 0.48 0.75 1123.31%
P/EPS 24.91 21.34 103.17 43.97 7.14 6.17 -24.69 -
EY 4.01 4.69 0.97 2.27 14.01 16.21 -4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.90 0.68 0.49 0.32 0.36 79.98%

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