[PAM-A40M] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -43.49%
YoY- -37.82%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 424 1,572 -124 345 572 76 460 -5.27%
PBT 378 1,528 -179 289 512 24 411 -5.41%
Tax 0 0 0 0 0 0 0 -
NP 378 1,528 -179 289 512 24 411 -5.41%
-
NP to SH 378 1,528 -179 289 512 24 411 -5.41%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 46 44 55 56 60 52 49 -4.11%
-
Net Worth 4,899 5,092 4,710 5,291 5,329 2,539 2,528 55.24%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 1 - - - 0 -
Div Payout % - - 0.00% - - - 0.23% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,899 5,092 4,710 5,291 5,329 2,539 2,528 55.24%
NOSH 2,700 2,700 2,700 2,700 2,700 1,350 1,350 58.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 89.15% 97.20% 0.00% 83.78% 89.51% 31.58% 89.35% -
ROE 7.71% 30.01% -3.80% 5.47% 9.61% 0.95% 16.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.70 58.22 0.00 12.79 21.19 5.63 34.07 -40.25%
EPS 0.14 0.56 -0.08 0.11 0.18 0.00 0.30 -39.75%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
NAPS 1.8147 1.886 1.7447 1.9597 1.9739 1.8812 1.8728 -2.07%
Adjusted Per Share Value based on latest NOSH - 2,700
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.41 116.44 0.00 25.58 42.37 5.63 34.07 -5.26%
EPS 28.00 113.19 -13.26 21.43 37.93 0.00 0.30 1940.65%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.07 -
NAPS 3.6294 3.772 3.4894 3.9194 3.9478 1.8812 1.8728 55.25%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.825 1.90 1.74 2.035 1.96 2.19 1.905 -
P/RPS 11.62 3.26 0.00 15.91 9.25 38.90 5.59 62.66%
P/EPS 13.04 3.36 -26.25 18.99 10.34 123.19 6.26 62.88%
EY 7.67 29.79 -3.81 5.27 9.67 0.81 15.98 -38.61%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 1.01 1.01 1.00 1.04 0.99 1.16 1.02 -0.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 1.875 1.82 1.885 1.95 2.05 1.95 1.945 -
P/RPS 11.94 3.13 0.00 15.25 9.68 34.64 5.71 63.30%
P/EPS 13.39 3.22 -28.43 18.20 10.81 109.69 6.39 63.53%
EY 7.47 31.09 -3.52 5.50 9.25 0.91 15.65 -38.84%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.04 -
P/NAPS 1.03 0.97 1.08 1.00 1.04 1.04 1.04 -0.64%

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