[PELIKAN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -49.74%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,283,031 1,308,972 1,296,225 1,325,685 1,321,301 1,351,488 1,379,981 -4.72%
PBT 38,890 26,170 23,100 19,377 23,976 13,952 949 1080.62%
Tax -13,689 -23,221 -22,420 -15,118 -17,540 10,718 6,451 -
NP 25,201 2,949 680 4,259 6,436 24,670 7,400 125.85%
-
NP to SH 25,356 2,373 122 2,639 5,251 23,861 6,301 152.35%
-
Tax Rate 35.20% 88.73% 97.06% 78.02% 73.16% -76.82% -679.77% -
Total Cost 1,257,830 1,306,023 1,295,545 1,321,426 1,314,865 1,326,818 1,372,581 -5.63%
-
Net Worth 444,178 449,661 438,694 427,727 416,759 482,563 471,596 -3.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 444,178 449,661 438,694 427,727 416,759 482,563 471,596 -3.90%
NOSH 553,296 553,296 553,296 553,296 553,296 553,296 553,296 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.96% 0.23% 0.05% 0.32% 0.49% 1.83% 0.54% -
ROE 5.71% 0.53% 0.03% 0.62% 1.26% 4.94% 1.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 233.97 238.70 236.38 241.75 240.95 246.46 251.65 -4.72%
EPS 4.62 0.43 0.02 0.48 0.96 4.35 1.15 152.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.80 0.78 0.76 0.88 0.86 -3.90%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 210.98 215.24 213.15 217.99 217.27 222.24 226.92 -4.72%
EPS 4.17 0.39 0.02 0.43 0.86 3.92 1.04 151.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.7394 0.7214 0.7033 0.6853 0.7935 0.7755 -3.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.86 0.85 0.905 0.855 0.90 0.86 0.76 -
P/RPS 0.37 0.36 0.38 0.35 0.37 0.35 0.30 14.96%
P/EPS 18.60 196.42 4,067.81 177.66 93.99 19.76 66.14 -56.97%
EY 5.38 0.51 0.02 0.56 1.06 5.06 1.51 132.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.04 1.13 1.10 1.18 0.98 0.88 13.17%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 23/08/17 24/05/17 28/02/17 18/11/16 26/08/16 -
Price 0.78 0.85 0.84 0.95 0.94 0.87 0.745 -
P/RPS 0.33 0.36 0.36 0.39 0.39 0.35 0.30 6.54%
P/EPS 16.87 196.42 3,775.65 197.40 98.17 19.99 64.84 -59.14%
EY 5.93 0.51 0.03 0.51 1.02 5.00 1.54 145.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.05 1.22 1.24 0.99 0.87 6.76%

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