[PAM-C50] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -26.21%
YoY- -35.9%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,284 956 1,468 3,476 4,668 4,039 5,068 -59.92%
PBT 1,064 768 1,274 3,274 4,460 3,844 4,876 -63.72%
Tax -112 -47 -28 -42 -80 -34 -13 319.70%
NP 952 721 1,246 3,232 4,380 3,810 4,862 -66.24%
-
NP to SH 952 721 1,246 3,232 4,380 3,810 4,862 -66.24%
-
Tax Rate 10.53% 6.12% 2.20% 1.28% 1.79% 0.88% 0.27% -
Total Cost 332 235 221 244 288 229 205 37.86%
-
Net Worth 13,394 15,170 15,384 16,065 1,587,053 14,448 16,223 -11.98%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 13,394 15,170 15,384 16,065 1,587,053 14,448 16,223 -11.98%
NOSH 8,450 9,750 9,750 9,750 9,750 9,750 11,050 -16.36%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 74.14% 75.42% 84.92% 92.98% 93.83% 94.33% 95.95% -
ROE 7.11% 4.75% 8.10% 20.12% 0.28% 26.37% 29.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.20 9.81 15.06 35.65 0.47 41.43 45.86 -52.07%
EPS 0.12 0.05 0.13 0.34 0.44 0.39 0.41 -55.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5851 1.5559 1.5779 1.6477 1.5943 1.4819 1.4682 5.23%
Adjusted Per Share Value based on latest NOSH - 9,750
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.22 21.01 32.26 76.40 102.59 88.77 111.38 -59.92%
EPS 20.92 15.85 27.40 71.03 96.26 83.74 106.87 -66.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9438 3.3341 3.3812 3.5308 348.8029 3.1755 3.5656 -11.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.58 1.54 1.60 1.66 1.61 1.48 1.48 -
P/RPS 10.40 15.71 10.63 4.66 343.33 3.57 3.23 117.89%
P/EPS 14.02 20.83 12.51 5.01 365.91 3.79 3.36 158.95%
EY 7.13 4.80 7.99 19.97 0.27 26.40 29.73 -61.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.01 1.01 1.01 1.00 1.01 -0.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 1.55 1.57 1.64 1.66 1.69 1.65 1.47 -
P/RPS 10.20 16.01 10.89 4.66 360.39 3.98 3.21 115.98%
P/EPS 13.76 21.23 12.83 5.01 384.09 4.22 3.34 156.76%
EY 7.27 4.71 7.80 19.97 0.26 23.68 29.94 -61.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.04 1.01 1.06 1.11 1.00 -1.33%

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