[PELIKAN] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -96.41%
YoY- 100.06%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,309,396 1,351,552 1,382,120 1,421,772 1,426,284 1,425,922 1,442,136 -6.25%
PBT -25,600 -25,864 -23,974 12,039 14,026 3,707 2,619 -
Tax -47,913 -10,673 -9,685 -14,777 -16,271 -15,508 -16,279 105.78%
NP -73,513 -36,537 -33,659 -2,738 -2,245 -11,801 -13,660 208.04%
-
NP to SH -72,313 -33,034 -33,516 31 864 -7,570 -5,602 452.86%
-
Tax Rate - - - 122.74% 116.01% 418.34% 621.57% -
Total Cost 1,382,909 1,388,089 1,415,779 1,424,510 1,428,529 1,437,723 1,455,796 -3.37%
-
Net Worth 400,308 444,178 488,047 572,684 538,348 524,269 542,114 -18.34%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 400,308 444,178 488,047 572,684 538,348 524,269 542,114 -18.34%
NOSH 548,368 548,368 553,296 553,296 507,876 508,999 506,648 5.43%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.61% -2.70% -2.44% -0.19% -0.16% -0.83% -0.95% -
ROE -18.06% -7.44% -6.87% 0.01% 0.16% -1.44% -1.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 238.78 246.47 252.04 263.16 280.83 280.14 284.64 -11.08%
EPS -13.19 -6.02 -6.11 0.01 0.17 -1.49 -1.11 423.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.81 0.89 1.06 1.06 1.03 1.07 -22.55%
Adjusted Per Share Value based on latest NOSH - 553,296
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 215.31 222.25 227.27 233.79 234.53 234.48 237.14 -6.25%
EPS -11.89 -5.43 -5.51 0.01 0.14 -1.24 -0.92 453.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6583 0.7304 0.8025 0.9417 0.8852 0.8621 0.8914 -18.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.11 1.17 0.985 1.14 1.52 0.84 0.62 -
P/RPS 0.46 0.47 0.39 0.43 0.54 0.30 0.22 63.73%
P/EPS -8.42 -19.42 -16.12 19,867.92 893.49 -56.48 -56.07 -71.84%
EY -11.88 -5.15 -6.21 0.01 0.11 -1.77 -1.78 255.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.44 1.11 1.08 1.43 0.82 0.58 90.41%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 27/02/15 24/11/14 27/08/14 29/05/14 27/02/14 -
Price 0.82 1.14 1.27 1.19 1.30 1.39 0.69 -
P/RPS 0.34 0.46 0.50 0.45 0.46 0.50 0.24 26.21%
P/EPS -6.22 -18.92 -20.78 20,739.32 764.17 -93.46 -62.40 -78.59%
EY -16.08 -5.28 -4.81 0.00 0.13 -1.07 -1.60 367.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.41 1.43 1.12 1.23 1.35 0.64 45.36%

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