[PELIKAN] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -96.35%
YoY- -99.37%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,464,405 1,491,557 1,697,421 1,991,100 1,731,826 1,254,925 1,414,032 0.58%
PBT 30,876 18,316 10,682 15,430 224,297 80,514 132,584 -21.55%
Tax -14,840 -16,842 -20,697 -20,551 -18,368 -13,449 -9,866 7.03%
NP 16,036 1,473 -10,014 -5,121 205,929 67,065 122,717 -28.75%
-
NP to SH 12,677 5,166 -9,414 1,277 202,206 58,900 111,997 -30.43%
-
Tax Rate 48.06% 91.95% 193.76% 133.19% 8.19% 16.70% 7.44% -
Total Cost 1,448,369 1,490,084 1,707,435 1,996,221 1,525,897 1,187,860 1,291,314 1.93%
-
Net Worth 572,684 540,460 677,882 866,980 853,753 580,178 548,002 0.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 572,684 540,460 677,882 866,980 853,753 580,178 548,002 0.73%
NOSH 553,296 509,868 505,882 507,005 505,179 339,285 289,948 11.36%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.10% 0.10% -0.59% -0.26% 11.89% 5.34% 8.68% -
ROE 2.21% 0.96% -1.39% 0.15% 23.68% 10.15% 20.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 271.05 292.54 335.54 392.72 342.81 369.87 487.68 -9.32%
EPS 2.40 1.01 -1.87 0.25 40.03 17.36 38.63 -37.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.34 1.71 1.69 1.71 1.89 -9.18%
Adjusted Per Share Value based on latest NOSH - 506,308
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 240.80 245.27 279.12 327.41 284.78 206.36 232.52 0.58%
EPS 2.08 0.85 -1.55 0.21 33.25 9.69 18.42 -30.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.8887 1.1147 1.4256 1.4039 0.954 0.9011 0.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.14 0.745 0.76 0.79 1.11 1.53 2.21 -
P/RPS 0.42 0.25 0.23 0.20 0.32 0.41 0.45 -1.14%
P/EPS 48.58 73.52 -40.84 313.57 2.77 8.81 5.72 42.81%
EY 2.06 1.36 -2.45 0.32 36.06 11.35 17.48 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.70 0.57 0.46 0.66 0.89 1.17 -1.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 -
Price 1.19 0.63 0.70 0.78 1.19 1.42 1.07 -
P/RPS 0.44 0.22 0.21 0.20 0.35 0.38 0.22 12.24%
P/EPS 50.71 62.17 -37.61 309.60 2.97 8.18 2.77 62.30%
EY 1.97 1.61 -2.66 0.32 33.64 12.23 36.10 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.59 0.52 0.46 0.70 0.83 0.57 11.90%

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