[PELIKAN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.47%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,425,922 1,442,136 1,446,805 1,468,663 1,512,468 1,601,203 1,703,109 -11.17%
PBT 3,707 2,619 -45,370 -56,871 -67,228 -51,095 -66,853 -
Tax -15,508 -16,279 -13,486 -14,635 -17,843 -16,377 -38,119 -45.12%
NP -11,801 -13,660 -58,856 -71,506 -85,071 -67,472 -104,972 -76.73%
-
NP to SH -7,570 -5,602 -49,532 -63,261 -74,839 -60,468 -96,442 -81.69%
-
Tax Rate 418.34% 621.57% - - - - - -
Total Cost 1,437,723 1,455,796 1,505,661 1,540,169 1,597,539 1,668,675 1,808,081 -14.18%
-
Net Worth 524,269 542,114 538,978 531,065 515,044 627,875 683,324 -16.20%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 524,269 542,114 538,978 531,065 515,044 627,875 683,324 -16.20%
NOSH 508,999 506,648 508,470 510,639 509,944 510,467 509,943 -0.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.83% -0.95% -4.07% -4.87% -5.62% -4.21% -6.16% -
ROE -1.44% -1.03% -9.19% -11.91% -14.53% -9.63% -14.11% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 280.14 284.64 284.54 287.61 296.59 313.67 333.98 -11.06%
EPS -1.49 -1.11 -9.74 -12.39 -14.68 -11.85 -18.91 -81.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.07 1.06 1.04 1.01 1.23 1.34 -16.10%
Adjusted Per Share Value based on latest NOSH - 510,639
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 234.48 237.14 237.91 241.50 248.71 263.30 280.06 -11.17%
EPS -1.24 -0.92 -8.14 -10.40 -12.31 -9.94 -15.86 -81.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8621 0.8914 0.8863 0.8733 0.8469 1.0325 1.1236 -16.20%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.84 0.62 0.745 0.455 0.57 0.71 0.76 -
P/RPS 0.30 0.22 0.26 0.16 0.19 0.23 0.23 19.39%
P/EPS -56.48 -56.07 -7.65 -3.67 -3.88 -5.99 -4.02 483.19%
EY -1.77 -1.78 -13.08 -27.23 -25.75 -16.68 -24.88 -82.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.58 0.70 0.44 0.56 0.58 0.57 27.46%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 25/11/13 28/08/13 28/05/13 28/02/13 29/11/12 -
Price 1.39 0.69 0.63 0.35 0.565 0.605 0.70 -
P/RPS 0.50 0.24 0.22 0.12 0.19 0.19 0.21 78.40%
P/EPS -93.46 -62.40 -6.47 -2.83 -3.85 -5.11 -3.70 762.58%
EY -1.07 -1.60 -15.46 -35.40 -25.98 -19.58 -27.02 -88.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.64 0.59 0.34 0.56 0.49 0.52 89.00%

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