[PELIKAN] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[PELIKAN] PELIKAN INT.CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 75.09%
YoY- 4.3%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 243,391 255,438 284,718 282,006 312,574 328,788 417,523 -8.59%
PBT 5,848 11,500 8,566 -8,656 -6,766 -7,854 8,279 -5.62%
Tax -3,197 -10,422 -5,311 -4,672 -3,684 -4,455 -2,989 1.12%
NP 2,651 1,078 3,255 -13,328 -10,450 -12,309 5,290 -10.87%
-
NP to SH 2,739 1,009 3,621 -10,716 -11,198 -9,230 5,141 -9.95%
-
Tax Rate 54.67% 90.63% 62.00% - - - 36.10% -
Total Cost 240,740 254,360 281,463 295,334 323,024 341,097 412,233 -8.57%
-
Net Worth 444,178 427,727 427,727 444,178 524,269 515,044 505,412 -2.12%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 444,178 427,727 427,727 444,178 524,269 515,044 505,412 -2.12%
NOSH 553,296 553,296 553,296 553,296 508,999 509,944 505,412 1.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.09% 0.42% 1.14% -4.73% -3.34% -3.74% 1.27% -
ROE 0.62% 0.24% 0.85% -2.41% -2.14% -1.79% 1.02% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 44.38 46.58 51.92 51.43 61.41 64.48 82.61 -9.83%
EPS 0.50 0.18 0.66 -1.95 -2.20 -1.81 1.02 -11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.78 0.81 1.03 1.01 1.00 -3.44%
Adjusted Per Share Value based on latest NOSH - 553,296
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.02 42.00 46.82 46.37 51.40 54.07 68.66 -8.59%
EPS 0.45 0.17 0.60 -1.76 -1.84 -1.52 0.85 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7304 0.7033 0.7033 0.7304 0.8621 0.8469 0.8311 -2.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.74 0.855 0.88 1.17 0.84 0.57 0.78 -
P/RPS 1.67 1.84 1.69 2.28 1.37 0.88 0.94 10.04%
P/EPS 148.15 464.67 133.27 -59.87 -38.18 -31.49 76.68 11.59%
EY 0.67 0.22 0.75 -1.67 -2.62 -3.18 1.30 -10.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 1.13 1.44 0.82 0.56 0.78 2.60%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 18/05/16 27/05/15 29/05/14 28/05/13 10/05/12 -
Price 0.65 0.95 0.77 1.14 1.39 0.565 0.76 -
P/RPS 1.46 2.04 1.48 2.22 2.26 0.88 0.92 7.99%
P/EPS 130.13 516.30 116.61 -58.34 -63.18 -31.22 74.72 9.68%
EY 0.77 0.19 0.86 -1.71 -1.58 -3.20 1.34 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.22 0.99 1.41 1.35 0.56 0.76 0.85%

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