[PAM-A40M] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -69.05%
YoY- -89.19%
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 167 336 280 204 466 797 1,248 -73.93%
PBT 119 286 232 160 517 836 1,284 -79.60%
Tax 0 0 0 0 0 0 0 -
NP 119 286 232 160 517 836 1,284 -79.60%
-
NP to SH 119 286 232 160 517 836 1,284 -79.60%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48 49 48 44 -51 -38 -36 -
-
Net Worth 0 149,374 232,167 232,680 233,384 437,802 410,954 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 101 - - - - - - -
Div Payout % 85.71% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 0 149,374 232,167 232,680 233,384 437,802 410,954 -
NOSH 169,999 149,374 128,888 133,333 136,052 261,250 246,923 -22.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 71.26% 85.32% 82.86% 78.43% 110.94% 104.85% 102.88% -
ROE 0.00% 0.19% 0.10% 0.07% 0.22% 0.19% 0.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.10 0.22 0.22 0.15 0.34 0.31 0.51 -66.34%
EPS 0.07 0.33 0.18 0.12 0.38 0.32 0.52 -73.83%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.8013 1.7451 1.7154 1.6758 1.6643 -
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.37 24.89 20.74 15.11 34.52 59.06 92.44 -73.93%
EPS 8.81 21.23 17.19 11.85 38.30 61.93 95.11 -79.61%
DPS 7.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 110.6479 171.976 172.3556 172.8776 324.2983 304.4104 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.74 1.88 1.785 1.745 1.71 1.70 1.68 -
P/RPS 1,771.26 835.79 821.67 1,140.52 499.25 557.01 332.40 206.01%
P/EPS 2,485.71 979.62 991.67 1,454.17 450.00 531.25 323.08 291.18%
EY 0.04 0.10 0.10 0.07 0.22 0.19 0.31 -74.56%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.88 0.99 1.00 1.00 1.01 1.01 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 27/11/14 29/08/14 29/05/14 28/02/14 -
Price 1.66 1.81 1.86 1.74 1.745 1.715 1.685 -
P/RPS 1,689.82 804.67 856.19 1,137.25 509.47 561.93 333.39 195.94%
P/EPS 2,371.43 943.15 1,033.33 1,450.00 459.21 535.94 324.04 278.31%
EY 0.04 0.11 0.10 0.07 0.22 0.19 0.31 -74.56%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.81 1.03 1.00 1.02 1.02 1.01 -

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