[PAM-A40M] YoY Annual (Unaudited) Result on 2018-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue -210 713 212 -124 460 10 167 - YoY % -129.45% 236.32% 270.97% -126.96% 4,500.00% -94.01% - Horiz. % -125.75% 426.95% 126.95% -74.25% 275.45% 5.99% 100.00%
PBT -234 664 189 -179 411 -44 119 - YoY % -135.24% 251.32% 205.59% -143.55% 1,034.09% -136.97% - Horiz. % -196.64% 557.98% 158.82% -150.42% 345.38% -36.97% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -234 664 189 -179 411 -44 119 - YoY % -135.24% 251.32% 205.59% -143.55% 1,034.09% -136.97% - Horiz. % -196.64% 557.98% 158.82% -150.42% 345.38% -36.97% 100.00%
NP to SH -234 664 189 -179 411 -44 119 - YoY % -135.24% 251.32% 205.59% -143.55% 1,034.09% -136.97% - Horiz. % -196.64% 557.98% 158.82% -150.42% 345.38% -36.97% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 24 49 23 55 49 54 48 -14.26% YoY % -51.02% 113.04% -58.18% 12.24% -9.26% 12.50% - Horiz. % 50.00% 102.08% 47.92% 114.58% 102.08% 112.50% 100.00%
Net Worth 4,955 5,189 518,940 4,710 2,528 240,914 0 - YoY % -4.51% -99.00% 10,916.22% 86.32% -98.95% 0.00% - Horiz. % 2.06% 2.15% 215.40% 1.96% 1.05% 100.00% -
Dividend 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 1 - 1 0 102 101 - YoY % 0.00% 0.00% 0.00% 100.00% -99.08% 0.65% - Horiz. % 0.00% 1.85% 0.00% 1.85% 0.93% 100.65% 100.00%
Div Payout % - % 0.28 % - % - % 0.23 % - % 85.71 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.33% 0.00% 0.00% 0.27% 0.00% 100.00%
Equity 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,955 5,189 518,940 4,710 2,528 240,914 0 - YoY % -4.51% -99.00% 10,916.22% 86.32% -98.95% 0.00% - Horiz. % 2.06% 2.15% 215.40% 1.96% 1.05% 100.00% -
NOSH 2,700 2,700 269,999 2,700 1,350 146,666 169,999 -60.11% YoY % 0.00% -99.00% 9,900.00% 100.00% -99.08% -13.73% - Horiz. % 1.59% 1.59% 158.82% 1.59% 0.79% 86.27% 100.00%
Ratio Analysis 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.00 % 93.13 % 89.15 % 0.00 % 89.35 % -440.00 % 71.26 % - YoY % 0.00% 4.46% 0.00% 0.00% 120.31% -717.46% - Horiz. % 0.00% 130.69% 125.11% 0.00% 125.39% -617.46% 100.00%
ROE -4.72 % 12.80 % 0.04 % -3.80 % 16.26 % -0.02 % - % - YoY % -136.88% 31,900.00% 101.05% -123.37% 81,400.01% 0.00% - Horiz. % 23,600.00% -64,000.00% -200.00% 19,000.00% -81,300.00% 100.00% -
Per Share 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS - 26.41 0.08 - 34.07 0.01 0.10 - YoY % 0.00% 32,912.50% 0.00% 0.00% 340,600.03% -90.00% - Horiz. % 0.00% 26,410.00% 80.00% 0.00% 34,070.00% 10.00% 100.00%
EPS -0.09 0.25 0.07 -0.08 0.30 -0.03 0.07 - YoY % -136.00% 257.14% 187.50% -126.67% 1,100.00% -142.86% - Horiz. % -128.57% 357.14% 100.00% -114.29% 428.57% -42.86% 100.00%
DPS 0.00 0.07 0.00 0.07 0.07 0.07 0.06 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% - Horiz. % 0.00% 116.67% 0.00% 116.67% 116.67% 116.67% 100.00%
NAPS 1.8354 1.9220 1.9220 1.7447 1.8728 1.6426 0.0000 - YoY % -4.51% 0.00% 10.16% -6.84% 14.01% 0.00% - Horiz. % 111.74% 117.01% 117.01% 106.22% 114.01% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,700 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS - 26.41 7.85 - 17.04 0.37 6.19 - YoY % 0.00% 236.43% 0.00% 0.00% 4,505.41% -94.02% - Horiz. % 0.00% 426.66% 126.82% 0.00% 275.28% 5.98% 100.00%
EPS -0.09 0.25 7.00 -0.08 15.22 -1.63 4.41 - YoY % -136.00% -96.43% 8,850.00% -100.53% 1,033.74% -136.96% - Horiz. % -2.04% 5.67% 158.73% -1.81% 345.12% -36.96% 100.00%
DPS 0.00 0.07 0.00 0.07 0.04 3.80 3.78 - YoY % 0.00% 0.00% 0.00% 75.00% -98.95% 0.53% - Horiz. % 0.00% 1.85% 0.00% 1.85% 1.06% 100.53% 100.00%
NAPS 1.8354 1.9220 192.2000 1.7447 0.9364 89.2277 0.0000 - YoY % -4.51% -99.00% 10,916.22% 86.32% -98.95% 0.00% - Horiz. % 2.06% 2.15% 215.40% 1.96% 1.05% 100.00% -
Price Multiplier on Financial Quarter End Date 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/19 28/06/19 31/12/18 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.8200 1.9400 1.8250 1.7400 1.9050 1.6400 1.7400 -
P/RPS 0.00 7.35 2,324.29 0.00 5.59 24,053.33 1,771.26 - YoY % 0.00% -99.68% 0.00% 0.00% -99.98% 1,257.98% - Horiz. % 0.00% 0.41% 131.22% 0.00% 0.32% 1,357.98% 100.00%
P/EPS -21.00 7.89 2,607.14 -26.25 6.26 -5,466.67 2,485.71 - YoY % -366.16% -99.70% 10,031.96% -519.33% 100.11% -319.92% - Horiz. % -0.84% 0.32% 104.89% -1.06% 0.25% -219.92% 100.00%
EY -4.76 12.68 0.04 -3.81 15.98 -0.02 0.04 - YoY % -137.54% 31,600.00% 101.05% -123.84% 80,000.00% -150.00% - Horiz. % -11,900.00% 31,700.00% 100.00% -9,525.00% 39,950.00% -50.00% 100.00%
DY 0.00 0.04 0.00 0.04 0.04 0.04 0.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 0.00% 133.33% 0.00% 133.33% 133.33% 133.33% 100.00%
P/NAPS 0.99 1.01 0.95 1.00 1.02 1.00 0.00 - YoY % -1.98% 6.32% -5.00% -1.96% 2.00% 0.00% - Horiz. % 99.00% 101.00% 95.00% 100.00% 102.00% 100.00% -
Price Multiplier on Announcement Date 31/12/19 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/02/20 30/08/19 - 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 1.7350 1.8300 0.0000 1.8850 1.9450 1.7050 1.6600 -
P/RPS 0.00 6.93 0.00 0.00 5.71 25,006.67 1,689.82 - YoY % 0.00% 0.00% 0.00% 0.00% -99.98% 1,379.84% - Horiz. % 0.00% 0.41% 0.00% 0.00% 0.34% 1,479.84% 100.00%
P/EPS -20.02 7.44 0.00 -28.43 6.39 -5,683.33 2,371.43 - YoY % -369.09% 0.00% 0.00% -544.91% 100.11% -339.66% - Horiz. % -0.84% 0.31% 0.00% -1.20% 0.27% -239.66% 100.00%
EY -5.00 13.44 0.00 -3.52 15.65 -0.02 0.04 - YoY % -137.20% 0.00% 0.00% -122.49% 78,350.00% -150.00% - Horiz. % -12,500.00% 33,600.00% 0.00% -8,800.00% 39,125.00% -50.00% 100.00%
DY 0.00 0.04 0.00 0.04 0.04 0.04 0.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
P/NAPS 0.95 0.95 0.00 1.08 1.04 1.04 0.00 - YoY % 0.00% 0.00% 0.00% 3.85% 0.00% 0.00% - Horiz. % 91.35% 91.35% 0.00% 103.85% 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
Financial Statements CIMB FTSE ASEAN 40 30062018.pdf 
