[PELIKAN] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -208.43%
YoY- 90.74%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,321,301 1,331,508 1,382,120 1,442,136 1,601,203 1,923,368 1,786,848 -4.90%
PBT 23,976 -25,169 -23,974 2,619 -51,095 -63,292 147,986 -26.14%
Tax -17,540 -24,525 -9,685 -16,279 -16,377 -38,010 -17,195 0.33%
NP 6,436 -49,694 -33,659 -13,660 -67,472 -101,302 130,791 -39.43%
-
NP to SH 5,251 -49,467 -33,516 -5,602 -60,468 -88,423 127,808 -41.22%
-
Tax Rate 73.16% - - 621.57% - - 11.62% -
Total Cost 1,314,865 1,381,202 1,415,779 1,455,796 1,668,675 2,024,670 1,656,057 -3.76%
-
Net Worth 415,704 449,661 469,751 539,618 531,696 694,463 811,190 -10.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 10,268 -
Div Payout % - - - - - - 8.03% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 415,704 449,661 469,751 539,618 531,696 694,463 811,190 -10.53%
NOSH 553,296 553,296 553,296 509,074 506,378 506,907 513,411 1.25%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.49% -3.73% -2.44% -0.95% -4.21% -5.27% 7.32% -
ROE 1.26% -11.00% -7.13% -1.04% -11.37% -12.73% 15.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 241.56 242.81 261.86 283.29 316.21 379.43 348.03 -5.89%
EPS 0.96 -9.02 -6.35 -1.10 -11.94 -17.44 24.90 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.76 0.82 0.89 1.06 1.05 1.37 1.58 -11.47%
Adjusted Per Share Value based on latest NOSH - 506,648
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 217.27 218.95 227.27 237.14 263.30 316.27 293.83 -4.90%
EPS 0.86 -8.13 -5.51 -0.92 -9.94 -14.54 21.02 -41.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
NAPS 0.6836 0.7394 0.7724 0.8873 0.8743 1.142 1.3339 -10.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.90 1.04 0.985 0.62 0.71 0.76 1.22 -
P/RPS 0.42 0.43 0.38 0.22 0.22 0.20 0.35 3.08%
P/EPS 92.45 -11.53 -14.26 -56.34 -5.95 -4.36 4.90 63.08%
EY 1.08 -8.67 -7.01 -1.77 -16.82 -22.95 20.40 -38.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 1.18 1.27 1.12 0.58 0.68 0.55 0.77 7.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 24/02/12 22/02/11 -
Price 0.94 0.95 1.27 0.69 0.605 0.84 1.18 -
P/RPS 0.44 0.39 0.48 0.24 0.19 0.22 0.34 4.38%
P/EPS 96.56 -10.53 -18.39 -62.70 -5.07 -4.82 4.74 65.18%
EY 1.04 -9.50 -5.44 -1.59 -19.74 -20.77 21.10 -39.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 1.24 1.16 1.44 0.65 0.58 0.61 0.75 8.73%

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