[PELIKAN] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 64.16%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 222,802 254,320 280,261 310,448 283,816 323,468 328,137 -6.24%
PBT -7,027 -15,648 -28,368 -38,392 -47,131 -11,118 -59,107 -29.86%
Tax -6,116 14,339 4,807 33,065 1,445 -3,647 -854 38.81%
NP -13,143 -1,309 -23,561 -5,327 -45,686 -14,765 -59,961 -22.34%
-
NP to SH -13,993 -30 -23,013 -4,403 -43,024 -9,477 -53,407 -19.99%
-
Tax Rate - - - - - - - -
Total Cost 235,945 255,629 303,822 315,775 329,502 338,233 388,098 -7.95%
-
Net Worth 433,210 444,178 416,425 449,661 487,788 542,114 627,875 -5.99%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 433,210 444,178 416,425 449,661 487,788 542,114 627,875 -5.99%
NOSH 553,296 553,296 553,296 553,296 553,296 506,648 510,467 1.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -5.90% -0.51% -8.41% -1.72% -16.10% -4.56% -18.27% -
ROE -3.23% -0.01% -5.53% -0.98% -8.82% -1.75% -8.51% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 40.63 46.38 51.15 56.61 51.78 63.84 64.28 -7.35%
EPS -2.55 -0.01 -4.20 -0.80 -7.85 -1.87 -10.47 -20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.76 0.82 0.89 1.07 1.23 -7.11%
Adjusted Per Share Value based on latest NOSH - 553,296
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 36.64 41.82 46.09 51.05 46.67 53.19 53.96 -6.24%
EPS -2.30 0.00 -3.78 -0.72 -7.07 -1.56 -8.78 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7124 0.7304 0.6848 0.7394 0.8021 0.8914 1.0325 -5.99%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.345 0.86 0.90 1.04 0.985 0.62 0.71 -
P/RPS 0.85 1.85 2.00 1.84 1.90 0.97 1.10 -4.20%
P/EPS -13.52 -15,719.88 -21.50 -129.53 -11.74 -33.15 -6.79 12.15%
EY -7.40 -0.01 -4.65 -0.77 -8.51 -3.02 -14.74 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.06 1.18 1.27 1.12 0.58 0.58 -4.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 -
Price 0.40 0.78 0.94 0.95 1.27 0.69 0.605 -
P/RPS 0.98 1.68 2.09 1.68 2.45 1.08 0.94 0.69%
P/EPS -15.68 -14,257.57 -22.45 -118.32 -15.14 -36.89 -5.78 18.08%
EY -6.38 -0.01 -4.45 -0.85 -6.60 -2.71 -17.29 -15.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.96 1.24 1.16 1.44 0.64 0.49 0.66%

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