[PELIKAN] YoY TTM 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- 15.47%
YoY- 38.92%
Quarter Report
Latest QR
Upcoming QR
PELIKAN's Result
PELIKAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,379,981 1,309,396 1,426,284 1,468,663 1,802,785 1,987,835 1,338,706 0.50%
PBT 949 -25,600 14,026 -56,871 -76,290 27,038 145,916 -56.76%
Tax 6,451 -47,913 -16,271 -14,635 -36,769 -19,682 -12,108 -
NP 7,400 -73,513 -2,245 -71,506 -113,059 7,356 133,808 -38.24%
-
NP to SH 6,301 -72,313 864 -63,261 -103,573 9,204 137,656 -40.16%
-
Tax Rate -679.77% - 116.01% - - 72.79% 8.30% -
Total Cost 1,372,581 1,382,909 1,428,529 1,540,169 1,915,844 1,980,479 1,204,898 2.19%
-
Net Worth 471,596 400,308 538,348 531,065 680,555 507,722 857,176 -9.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 10,775 6,773 -
Div Payout % - - - - - 117.07% 4.92% -
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 471,596 400,308 538,348 531,065 680,555 507,722 857,176 -9.47%
NOSH 553,296 548,368 507,876 510,639 500,408 507,722 539,104 0.43%
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 0.54% -5.61% -0.16% -4.87% -6.27% 0.37% 10.00% -
ROE 1.34% -18.06% 0.16% -11.91% -15.22% 1.81% 16.06% -
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 251.65 238.78 280.83 287.61 360.26 391.52 248.32 0.22%
EPS 1.15 -13.19 0.17 -12.39 -20.70 1.81 25.53 -40.32%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 1.26 -
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 226.92 215.31 234.53 241.50 296.45 326.88 220.13 0.50%
EPS 1.04 -11.89 0.14 -10.40 -17.03 1.51 22.64 -40.12%
DPS 0.00 0.00 0.00 0.00 0.00 1.77 1.11 -
NAPS 0.7755 0.6583 0.8852 0.8733 1.1191 0.8349 1.4095 -9.47%
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 0.30 0.46 0.54 0.16 0.21 0.25 0.43 -5.81%
P/EPS 66.14 -8.42 893.49 -3.67 -3.72 54.61 4.23 58.06%
EY 1.51 -11.88 0.11 -27.23 -26.88 1.83 23.64 -36.74%
DY 0.00 0.00 0.00 0.00 0.00 2.14 1.16 -
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 0.30 0.34 0.46 0.12 0.22 0.21 0.45 -6.52%
P/EPS 64.84 -6.22 764.17 -2.83 -3.82 45.79 4.35 56.81%
EY 1.54 -16.08 0.13 -35.40 -26.20 2.18 23.00 -36.25%
DY 0.00 0.00 0.00 0.00 0.00 2.56 1.13 -
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