[PELIKAN] YoY Cumulative 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- 95.16%
YoY- -119.05%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 672,600 624,127 696,851 712,703 845,243 965,826 764,839 -2.11%
PBT 38,178 12,060 13,686 2,279 8,055 21,053 142,001 -19.64%
Tax -14,753 -45,729 -7,501 -7,509 -9,251 -10,492 -8,005 10.71%
NP 23,425 -33,669 6,185 -5,230 -1,196 10,561 133,996 -25.20%
-
NP to SH 22,990 -32,778 6,019 -447 2,346 17,496 136,100 -25.63%
-
Tax Rate 38.64% 379.18% 54.81% 329.49% 114.85% 49.84% 5.64% -
Total Cost 649,175 657,796 690,666 717,933 846,439 955,265 630,843 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 4.87% -8.19% 1.12% -0.09% 0.34% 3.45% 17.51% -
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 122.58 113.82 137.77 143.50 168.66 190.23 156.45 -3.98%
EPS 4.19 -5.98 1.19 -0.09 0.47 3.45 27.84 -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 110.60 102.63 114.59 117.20 138.99 158.82 125.77 -2.11%
EPS 3.78 -5.39 0.99 -0.07 0.39 2.88 22.38 -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 0.68 0.98 1.10 0.32 0.46 0.52 0.69 -0.24%
P/EPS 18.14 -18.57 127.73 -505.56 164.49 28.73 3.88 29.28%
EY 5.51 -5.39 0.78 -0.20 0.61 3.48 25.78 -22.65%
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 0.67 0.72 0.94 0.24 0.47 0.44 0.71 -0.96%
P/EPS 17.78 -13.72 109.24 -388.89 168.76 24.09 3.99 28.25%
EY 5.62 -7.29 0.92 -0.26 0.59 4.15 25.08 -22.04%
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