Highlights

[PAM-A40M] YoY Quarter Result on 2014-09-30 [#1]

Stock [PAM-A40M]: CIMB FTSE ASEAN 40 MALAYSIA
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -63.64%    YoY -     -89.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19 130 -142 51 359 673 0 -
  YoY % -85.38% 191.55% -378.43% -85.79% -46.66% 0.00% -
  Horiz. % 2.82% 19.32% -21.10% 7.58% 53.34% 100.00% -
PBT 6 119 -153 40 370 661 -976 -
  YoY % -94.96% 177.78% -482.50% -89.19% -44.02% 167.73% -
  Horiz. % -0.61% -12.19% 15.68% -4.10% -37.91% -67.73% 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 6 119 -153 40 370 661 -976 -
  YoY % -94.96% 177.78% -482.50% -89.19% -44.02% 167.73% -
  Horiz. % -0.61% -12.19% 15.68% -4.10% -37.91% -67.73% 100.00%
NP to SH 6 119 -153 40 370 661 -976 -
  YoY % -94.96% 177.78% -482.50% -89.19% -44.02% 167.73% -
  Horiz. % -0.61% -12.19% 15.68% -4.10% -37.91% -67.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13 11 11 11 -11 12 976 -51.28%
  YoY % 18.18% 0.00% 0.00% 200.00% -191.67% -98.77% -
  Horiz. % 1.33% 1.13% 1.13% 1.13% -1.13% 1.23% 100.00%
Net Worth 2,539 228,836 139,090 232,680 1,237,353 1,331,501 1,176,649 -64.02%
  YoY % -98.89% 64.52% -40.22% -81.20% -7.07% 13.16% -
  Horiz. % 0.22% 19.45% 11.82% 19.77% 105.16% 113.16% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,539 228,836 139,090 232,680 1,237,353 1,331,501 1,176,649 -64.02%
  YoY % -98.89% 64.52% -40.22% -81.20% -7.07% 13.16% -
  Horiz. % 0.22% 19.45% 11.82% 19.77% 105.16% 113.16% 100.00%
NOSH 1,350 132,222 139,090 133,333 739,999 826,250 813,333 -65.56%
  YoY % -98.98% -4.94% 4.32% -81.98% -10.44% 1.59% -
  Horiz. % 0.17% 16.26% 17.10% 16.39% 90.98% 101.59% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 31.58 % 91.54 % 0.00 % 78.43 % 103.06 % 98.22 % 0.00 % -
  YoY % -65.50% 0.00% 0.00% -23.90% 4.93% 0.00% -
  Horiz. % 32.15% 93.20% 0.00% 79.85% 104.93% 100.00% -
ROE 0.24 % 0.05 % -0.11 % 0.02 % 0.03 % 0.05 % -0.08 % -
  YoY % 380.00% 145.45% -650.00% -33.33% -40.00% 162.50% -
  Horiz. % -300.00% -62.50% 137.50% -25.00% -37.50% -62.50% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.41 0.10 - 0.04 0.05 0.08 - -
  YoY % 1,310.00% 0.00% 0.00% -20.00% -37.50% 0.00% -
  Horiz. % 1,762.50% 125.00% 0.00% 50.00% 62.50% 100.00% -
EPS 0.00 0.09 -0.11 0.03 0.05 0.08 -0.12 -
  YoY % 0.00% 181.82% -466.67% -40.00% -37.50% 166.67% -
  Horiz. % -0.00% -75.00% 91.67% -25.00% -41.67% -66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8812 1.7307 1.0000 1.7451 1.6721 1.6115 1.4467 4.47%
  YoY % 8.70% 73.07% -42.70% 4.37% 3.76% 11.39% -
  Horiz. % 130.03% 119.63% 69.12% 120.63% 115.58% 111.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.70 4.81 - 1.89 13.30 24.93 - -
  YoY % -85.45% 0.00% 0.00% -85.79% -46.65% 0.00% -
  Horiz. % 2.81% 19.29% 0.00% 7.58% 53.35% 100.00% -
EPS 0.22 4.41 -5.67 1.48 13.70 24.48 -36.15 -
  YoY % -95.01% 177.78% -483.11% -89.20% -44.04% 167.72% -
  Horiz. % -0.61% -12.20% 15.68% -4.09% -37.90% -67.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9406 84.7544 51.5152 86.1778 458.2793 493.1489 435.7961 -64.02%
  YoY % -98.89% 64.52% -40.22% -81.20% -7.07% 13.16% -
  Horiz. % 0.22% 19.45% 11.82% 19.77% 105.16% 113.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.1900 1.7500 1.6600 1.7450 1.7200 1.6100 1.4350 -
P/RPS 155.61 1,779.91 0.00 4,562.09 3,545.40 1,976.62 0.00 -
  YoY % -91.26% 0.00% 0.00% 28.68% 79.37% 0.00% -
  Horiz. % 7.87% 90.05% 0.00% 230.80% 179.37% 100.00% -
P/EPS 492.75 1,944.44 -1,509.09 5,816.67 3,440.00 2,012.50 -1,195.83 -
  YoY % -74.66% 228.85% -125.94% 69.09% 70.93% 268.29% -
  Horiz. % -41.21% -162.60% 126.20% -486.41% -287.67% -168.29% 100.00%
EY 0.20 0.05 -0.07 0.02 0.03 0.05 -0.08 -
  YoY % 300.00% 171.43% -450.00% -33.33% -40.00% 162.50% -
  Horiz. % -250.00% -62.50% 87.50% -25.00% -37.50% -62.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 1.01 1.66 1.00 1.03 1.00 0.99 2.67%
  YoY % 14.85% -39.16% 66.00% -2.91% 3.00% 1.01% -
  Horiz. % 117.17% 102.02% 167.68% 101.01% 104.04% 101.01% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 01/12/16 30/11/15 27/11/14 27/11/13 28/11/12 30/11/11 -
Price 1.9500 1.7250 1.7200 1.7400 1.6650 1.6000 1.4600 -
P/RPS 138.55 1,754.49 0.00 4,549.02 3,432.03 1,964.34 0.00 -
  YoY % -92.10% 0.00% 0.00% 32.55% 74.72% 0.00% -
  Horiz. % 7.05% 89.32% 0.00% 231.58% 174.72% 100.00% -
P/EPS 438.75 1,916.67 -1,563.64 5,800.00 3,330.00 2,000.00 -1,216.67 -
  YoY % -77.11% 222.58% -126.96% 74.17% 66.50% 264.38% -
  Horiz. % -36.06% -157.53% 128.52% -476.71% -273.70% -164.38% 100.00%
EY 0.23 0.05 -0.06 0.02 0.03 0.05 -0.08 -
  YoY % 360.00% 183.33% -400.00% -33.33% -40.00% 162.50% -
  Horiz. % -287.50% -62.50% 75.00% -25.00% -37.50% -62.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.04 1.00 1.72 1.00 1.00 0.99 1.01 0.49%
  YoY % 4.00% -41.86% 72.00% 0.00% 1.01% -1.98% -
  Horiz. % 102.97% 99.01% 170.30% 99.01% 99.01% 98.02% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS