[PAM-A40M] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 26.45%
YoY- 386.07%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 572 76 460 514 414 520 10 1373.65%
PBT 512 24 411 465 368 476 -44 -
Tax 0 0 0 0 0 0 0 -
NP 512 24 411 465 368 476 -44 -
-
NP to SH 512 24 411 465 368 476 -44 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 60 52 49 49 46 44 54 7.25%
-
Net Worth 5,329 2,539 2,528 2,566 233,824 228,836 240,914 -92.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 0 - - - 102 -
Div Payout % - - 0.23% - - - 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 5,329 2,539 2,528 2,566 233,824 228,836 240,914 -92.06%
NOSH 2,700 1,350 1,350 1,350 131,428 132,222 146,666 -92.97%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 89.51% 31.58% 89.35% 90.41% 88.89% 91.54% -440.00% -
ROE 9.61% 0.95% 16.26% 18.13% 0.16% 0.21% -0.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.19 5.63 34.07 38.12 0.32 0.39 0.01 16169.04%
EPS 0.18 0.00 0.30 0.35 0.28 0.36 -0.03 -
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
NAPS 1.9739 1.8812 1.8728 1.9011 1.7791 1.7307 1.6426 12.99%
Adjusted Per Share Value based on latest NOSH - 1,350
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 42.37 5.63 34.07 38.12 30.67 38.52 0.74 1374.62%
EPS 37.93 0.00 0.30 0.35 27.26 35.26 -3.26 -
DPS 0.00 0.00 0.07 0.00 0.00 0.00 7.60 -
NAPS 3.9478 1.8812 1.8728 1.9011 173.2034 169.5089 178.4553 -92.06%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.96 2.19 1.905 1.91 1.78 1.75 1.64 -
P/RPS 9.25 38.90 5.59 5.01 565.08 444.98 24,053.33 -99.46%
P/EPS 10.34 123.19 6.26 5.54 635.71 486.11 -5,466.67 -
EY 9.67 0.81 15.98 18.05 0.16 0.21 -0.02 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 0.99 1.16 1.02 1.00 1.00 1.01 1.00 -0.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 01/12/16 30/08/16 -
Price 2.05 1.95 1.945 1.93 1.87 1.725 1.705 -
P/RPS 9.68 34.64 5.71 5.06 593.65 438.62 25,006.67 -99.46%
P/EPS 10.81 109.69 6.39 5.60 667.86 479.17 -5,683.33 -
EY 9.25 0.91 15.65 17.86 0.15 0.21 -0.02 -
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 1.04 1.04 1.04 1.02 1.05 1.00 1.04 0.00%

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 & 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