[PELIKAN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -77.99%
YoY- 110.62%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,308,972 1,296,225 1,325,685 1,321,301 1,351,488 1,379,981 1,334,220 -1.26%
PBT 26,170 23,100 19,377 23,976 13,952 949 -7,947 -
Tax -23,221 -22,420 -15,118 -17,540 10,718 6,451 -25,164 -5.21%
NP 2,949 680 4,259 6,436 24,670 7,400 -33,111 -
-
NP to SH 2,373 122 2,639 5,251 23,861 6,301 -35,130 -
-
Tax Rate 88.73% 97.06% 78.02% 73.16% -76.82% -679.77% - -
Total Cost 1,306,023 1,295,545 1,321,426 1,314,865 1,326,818 1,372,581 1,367,331 -3.00%
-
Net Worth 449,661 438,694 427,727 416,759 482,563 471,596 427,727 3.38%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 449,661 438,694 427,727 416,759 482,563 471,596 427,727 3.38%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 548,368 0.59%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.23% 0.05% 0.32% 0.49% 1.83% 0.54% -2.48% -
ROE 0.53% 0.03% 0.62% 1.26% 4.94% 1.34% -8.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 238.70 236.38 241.75 240.95 246.46 251.65 243.31 -1.26%
EPS 0.43 0.02 0.48 0.96 4.35 1.15 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.78 0.76 0.88 0.86 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 553,296
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 215.24 213.15 217.99 217.27 222.24 226.92 219.40 -1.26%
EPS 0.39 0.02 0.43 0.86 3.92 1.04 -5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7394 0.7214 0.7033 0.6853 0.7935 0.7755 0.7033 3.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.85 0.905 0.855 0.90 0.86 0.76 0.88 -
P/RPS 0.36 0.38 0.35 0.37 0.35 0.30 0.36 0.00%
P/EPS 196.42 4,067.81 177.66 93.99 19.76 66.14 -13.74 -
EY 0.51 0.02 0.56 1.06 5.06 1.51 -7.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.10 1.18 0.98 0.88 1.13 -5.37%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 23/08/17 24/05/17 28/02/17 18/11/16 26/08/16 18/05/16 -
Price 0.85 0.84 0.95 0.94 0.87 0.745 0.77 -
P/RPS 0.36 0.36 0.39 0.39 0.35 0.30 0.32 8.16%
P/EPS 196.42 3,775.65 197.40 98.17 19.99 64.84 -12.02 -
EY 0.51 0.03 0.51 1.02 5.00 1.54 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.05 1.22 1.24 0.99 0.87 0.99 3.33%

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