[PELIKAN] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -37.0%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 405,965 427,823 527,499 534,031 312,567 340,101 299,361 5.20%
PBT 11,458 -43 -9,480 26,222 14,158 21,434 25,796 -12.63%
Tax -5,123 -6,272 -4,922 -5,771 -3,681 -3,162 -2,992 9.36%
NP 6,335 -6,315 -14,402 20,451 10,477 18,272 22,804 -19.20%
-
NP to SH 4,322 -9,407 -16,538 15,555 9,340 15,773 22,131 -23.81%
-
Tax Rate 44.71% - - 22.01% 26.00% 14.75% 11.60% -
Total Cost 399,630 434,138 541,901 513,580 302,090 321,829 276,557 6.32%
-
Net Worth 538,978 683,324 865,787 909,617 580,778 549,004 496,422 1.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 538,978 683,324 865,787 909,617 580,778 549,004 496,422 1.37%
NOSH 508,470 509,943 506,308 538,235 339,636 290,478 277,330 10.62%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.56% -1.48% -2.73% 3.83% 3.35% 5.37% 7.62% -
ROE 0.80% -1.38% -1.91% 1.71% 1.61% 2.87% 4.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 79.84 83.90 104.19 99.22 92.03 117.08 107.94 -4.89%
EPS 0.85 -1.84 -3.26 2.89 2.75 5.43 7.98 -31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.34 1.71 1.69 1.71 1.89 1.79 -8.35%
Adjusted Per Share Value based on latest NOSH - 538,235
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.76 70.35 86.74 87.81 51.40 55.93 49.23 5.20%
EPS 0.71 -1.55 -2.72 2.56 1.54 2.59 3.64 -23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8863 1.1236 1.4237 1.4958 0.955 0.9028 0.8163 1.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.745 0.76 0.79 1.11 1.53 2.21 4.75 -
P/RPS 0.93 0.91 0.76 1.12 1.66 1.89 4.40 -22.80%
P/EPS 87.65 -41.20 -24.19 38.41 55.64 40.70 59.52 6.65%
EY 1.14 -2.43 -4.13 2.60 1.80 2.46 1.68 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.46 0.66 0.89 1.17 2.65 -19.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 23/11/11 24/11/10 25/11/09 19/11/08 15/11/07 -
Price 0.63 0.70 0.78 1.19 1.42 1.07 4.33 -
P/RPS 0.79 0.83 0.75 1.20 1.54 0.91 4.01 -23.70%
P/EPS 74.12 -37.95 -23.88 41.18 51.64 19.71 54.26 5.33%
EY 1.35 -2.64 -4.19 2.43 1.94 5.07 1.84 -5.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.46 0.70 0.83 0.57 2.42 -20.94%

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