[PAM-A40M] QoQ Cumulative Quarter Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Cumulative Quarter Result 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 713 212 393 -124 259 286 19 695.57% QoQ % 236.32% -46.06% 416.94% -147.88% -9.44% 1,405.26% - Horiz. % 3,752.63% 1,115.79% 2,068.42% -652.63% 1,363.16% 1,505.26% 100.00%
PBT 664 189 382 -179 217 256 6 1,377.01% QoQ % 251.32% -50.52% 313.41% -182.49% -15.23% 4,166.67% - Horiz. % 11,066.67% 3,150.00% 6,366.67% -2,983.33% 3,616.67% 4,266.67% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 664 189 382 -179 217 256 6 1,377.01% QoQ % 251.32% -50.52% 313.41% -182.49% -15.23% 4,166.67% - Horiz. % 11,066.67% 3,150.00% 6,366.67% -2,983.33% 3,616.67% 4,266.67% 100.00%
NP to SH 664 189 382 -179 217 256 6 1,377.01% QoQ % 251.32% -50.52% 313.41% -182.49% -15.23% 4,166.67% - Horiz. % 11,066.67% 3,150.00% 6,366.67% -2,983.33% 3,616.67% 4,266.67% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 49 23 11 55 42 30 13 113.64% QoQ % 113.04% 109.09% -80.00% 30.95% 40.00% 130.77% - Horiz. % 376.92% 176.92% 84.62% 423.08% 323.08% 230.77% 100.00%
Net Worth 5,189 4,899 5,092 4,710 5,291 5,329 2,539 50.50% QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% - Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 100.00%
Dividend 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 1 - - 1 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
Div Payout % 0.28 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 5,189 4,899 5,092 4,710 5,291 5,329 2,539 50.50% QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% - Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 100.00%
NOSH 2,700 2,700 2,700 2,700 2,700 2,700 1,350 48.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 93.13 % 89.15 % 97.20 % 0.00 % 83.78 % 89.51 % 31.58 % 85.65% QoQ % 4.46% -8.28% 0.00% 0.00% -6.40% 183.44% - Horiz. % 294.90% 282.30% 307.79% 0.00% 265.29% 283.44% 100.00%
ROE 12.80 % 3.86 % 7.50 % -3.80 % 4.10 % 4.80 % 0.24 % 872.78% QoQ % 231.61% -48.53% 297.37% -192.68% -14.58% 1,900.00% - Horiz. % 5,333.33% 1,608.33% 3,125.00% -1,583.33% 1,708.33% 2,000.00% 100.00%
Per Share 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.41 7.85 14.56 - 9.59 10.59 1.41 434.60% QoQ % 236.43% -46.09% 0.00% 0.00% -9.44% 651.06% - Horiz. % 1,873.05% 556.74% 1,032.62% 0.00% 680.14% 751.06% 100.00%
EPS 0.25 0.07 0.14 -0.08 0.08 0.09 0.00 - QoQ % 257.14% -50.00% 275.00% -200.00% -11.11% 0.00% - Horiz. % 277.78% 77.78% 155.56% -88.89% 88.89% 100.00% -
DPS 0.07 0.00 0.00 0.07 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9220 1.8147 1.8860 1.7447 1.9597 1.9739 1.8812 1.24% QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 4.93% - Horiz. % 102.17% 96.47% 100.26% 92.74% 104.17% 104.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.41 7.85 14.56 - 9.59 10.59 0.70 698.02% QoQ % 236.43% -46.09% 0.00% 0.00% -9.44% 1,412.86% - Horiz. % 3,772.86% 1,121.43% 2,080.00% 0.00% 1,370.00% 1,512.86% 100.00%
EPS 0.25 0.07 0.14 -0.08 0.08 0.09 0.22 7.59% QoQ % 257.14% -50.00% 275.00% -200.00% -11.11% -59.09% - Horiz. % 113.64% 31.82% 63.64% -36.36% 36.36% 40.91% 100.00%
DPS 0.07 0.00 0.00 0.07 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 1.9220 1.8147 1.8860 1.7447 1.9597 1.9739 0.9406 50.50% QoQ % 5.91% -3.78% 8.10% -10.97% -0.72% 109.86% - Horiz. % 204.34% 192.93% 200.51% 185.49% 208.35% 209.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/06/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.9400 1.8250 1.9000 1.7400 2.0350 1.9600 2.1900 -
P/RPS 7.35 23.24 13.05 0.00 21.21 18.50 155.61 -82.56% QoQ % -68.37% 78.08% 0.00% 0.00% 14.65% -88.11% - Horiz. % 4.72% 14.93% 8.39% 0.00% 13.63% 11.89% 100.00%
P/EPS 7.89 26.07 13.43 -26.25 25.32 20.67 492.75 -90.61% QoQ % -69.74% 94.12% 151.16% -203.67% 22.50% -95.81% - Horiz. % 1.60% 5.29% 2.73% -5.33% 5.14% 4.19% 100.00%
EY 12.68 3.84 7.45 -3.81 3.95 4.84 0.20 973.93% QoQ % 230.21% -48.46% 295.54% -196.46% -18.39% 2,320.00% - Horiz. % 6,340.00% 1,920.00% 3,725.00% -1,905.00% 1,975.00% 2,420.00% 100.00%
DY 0.04 0.00 0.00 0.04 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.01 1.01 1.01 1.00 1.04 0.99 1.16 -7.62% QoQ % 0.00% 0.00% 1.00% -3.85% 5.05% -14.66% - Horiz. % 87.07% 87.07% 87.07% 86.21% 89.66% 85.34% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/08/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 1.8300 1.8750 1.8200 1.8850 1.9500 2.0500 1.9500 -
P/RPS 6.93 23.88 12.50 0.00 20.33 19.35 138.55 -81.98% QoQ % -70.98% 91.04% 0.00% 0.00% 5.06% -86.03% - Horiz. % 5.00% 17.24% 9.02% 0.00% 14.67% 13.97% 100.00%
P/EPS 7.44 26.79 12.86 -28.43 24.26 21.62 438.75 -90.29% QoQ % -72.23% 108.32% 145.23% -217.19% 12.21% -95.07% - Horiz. % 1.70% 6.11% 2.93% -6.48% 5.53% 4.93% 100.00%
EY 13.44 3.73 7.77 -3.52 4.12 4.63 0.23 924.98% QoQ % 260.32% -51.99% 320.74% -185.44% -11.02% 1,913.04% - Horiz. % 5,843.48% 1,621.74% 3,378.26% -1,530.43% 1,791.30% 2,013.04% 100.00%
DY 0.04 0.00 0.00 0.04 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.95 1.03 0.97 1.08 1.00 1.04 1.04 -5.05% QoQ % -7.77% 6.19% -10.19% 8.00% -3.85% 0.00% - Horiz. % 91.35% 99.04% 93.27% 103.85% 96.15% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment