[PELIKAN] YoY Annualized Quarter 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- 97.58%
YoY- -119.05%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,345,200 1,248,254 1,393,702 1,425,406 1,690,486 1,931,652 1,529,678 -2.11%
PBT 76,356 24,120 27,372 4,558 16,110 42,106 284,002 -19.64%
Tax -29,506 -91,458 -15,002 -15,018 -18,502 -20,984 -16,010 10.71%
NP 46,850 -67,338 12,370 -10,460 -2,392 21,122 267,992 -25.20%
-
NP to SH 45,980 -65,556 12,038 -894 4,692 34,992 272,200 -25.63%
-
Tax Rate 38.64% 379.18% 54.81% 329.49% 114.85% 49.84% 5.64% -
Total Cost 1,298,350 1,315,592 1,381,332 1,435,866 1,692,878 1,910,530 1,261,686 0.47%
-
Net Worth 471,871 400,308 536,146 516,533 681,560 507,707 777,295 -7.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 471,871 400,308 536,146 516,533 681,560 507,707 777,295 -7.97%
NOSH 553,296 553,296 505,798 496,666 501,147 507,707 488,864 2.08%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.48% -5.39% 0.89% -0.73% -0.14% 1.09% 17.52% -
ROE 9.74% -16.38% 2.25% -0.17% 0.69% 6.89% 35.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 245.17 227.63 275.55 286.99 337.32 380.47 312.90 -3.98%
EPS 8.38 -11.96 2.38 -0.18 0.94 6.90 55.68 -27.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.73 1.06 1.04 1.36 1.00 1.59 -9.72%
Adjusted Per Share Value based on latest NOSH - 510,639
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 221.20 205.26 229.18 234.39 277.98 317.64 251.54 -2.11%
EPS 7.56 -10.78 1.98 -0.15 0.77 5.75 44.76 -25.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7759 0.6583 0.8816 0.8494 1.1207 0.8349 1.2782 -7.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.76 1.11 1.52 0.455 0.77 0.99 1.08 -
P/RPS 0.34 0.49 0.55 0.16 0.23 0.26 0.35 -0.48%
P/EPS 9.07 -9.29 63.87 -252.78 82.24 14.36 1.94 29.28%
EY 11.03 -10.77 1.57 -0.40 1.22 6.96 51.56 -22.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.52 1.43 0.44 0.57 0.99 0.68 4.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 0.745 0.82 1.30 0.35 0.79 0.83 1.11 -
P/RPS 0.33 0.36 0.47 0.12 0.23 0.22 0.35 -0.97%
P/EPS 8.89 -6.86 54.62 -194.44 84.38 12.04 1.99 28.30%
EY 11.25 -14.58 1.83 -0.51 1.19 8.30 50.16 -22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 1.23 0.34 0.58 0.83 0.70 3.68%

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