[PAM-A40M] QoQ Cumulative Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -135.24%
YoY- -223.81%
View:
Show?
Cumulative Result
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
Revenue 201 108 -796 -210 713 212 393 -18.61%
PBT 177 84 -846 -234 664 189 382 -21.04%
Tax 0 0 0 0 0 0 0 -
NP 177 84 -846 -234 664 189 382 -21.04%
-
NP to SH 177 84 -846 -234 664 189 382 -21.04%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 0.00% -
Total Cost 24 24 50 24 49 23 11 27.08%
-
Net Worth 4,328 4,268 4,184 4,955 5,189 4,899 5,092 -4.87%
Dividend
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
Div - - 1 - 1 - - -
Div Payout % - - 0.00% - 0.28% - - -
Equity
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
Net Worth 4,328 4,268 4,184 4,955 5,189 4,899 5,092 -4.87%
NOSH 2,700 2,700 2,700 2,700 2,700 2,700 2,700 0.00%
Ratio Analysis
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
NP Margin 88.06% 77.78% 0.00% 0.00% 93.13% 89.15% 97.20% -
ROE 4.09% 1.97% -20.22% -4.72% 12.80% 3.86% 7.50% -
Per Share
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
RPS 7.44 4.00 0.00 0.00 26.41 7.85 14.56 -18.63%
EPS 0.07 0.03 -0.31 -0.09 0.25 0.07 0.14 -19.18%
DPS 0.00 0.00 0.06 0.00 0.07 0.00 0.00 -
NAPS 1.603 1.5808 1.5498 1.8354 1.922 1.8147 1.886 -4.87%
Adjusted Per Share Value based on latest NOSH - 2,700
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
RPS 14.89 8.00 0.00 0.00 52.81 15.70 29.11 -18.61%
EPS 13.11 6.22 -62.67 -17.33 49.19 14.00 28.30 -21.05%
DPS 0.00 0.00 0.12 0.00 0.14 0.00 0.00 -
NAPS 3.206 3.1616 3.0996 3.6708 3.844 3.6294 3.772 -4.87%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
Date 31/12/21 31/12/20 30/06/20 31/12/19 28/06/19 31/12/18 28/09/18 -
Price 1.61 1.68 1.575 1.82 1.94 1.825 1.90 -
P/RPS 21.63 42.00 0.00 0.00 7.35 23.24 13.05 16.79%
P/EPS 24.56 54.00 -5.03 -21.00 7.89 26.07 13.43 20.37%
EY 4.07 1.85 -19.89 -4.76 12.68 3.84 7.45 -16.95%
DY 0.00 0.00 0.04 0.00 0.04 0.00 0.00 -
P/NAPS 1.00 1.06 1.02 0.99 1.01 1.01 1.01 -0.30%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 30/09/18 CAGR
Date 25/02/22 26/02/21 28/08/20 28/02/20 30/08/19 28/02/19 30/11/18 -
Price 1.75 1.635 1.44 1.735 1.83 1.875 1.82 -
P/RPS 23.51 40.88 0.00 0.00 6.93 23.88 12.50 21.41%
P/EPS 26.69 52.55 -4.60 -20.02 7.44 26.79 12.86 25.14%
EY 3.75 1.90 -21.76 -5.00 13.44 3.73 7.77 -20.05%
DY 0.00 0.00 0.04 0.00 0.04 0.00 0.00 -
P/NAPS 1.09 1.03 0.93 0.95 0.95 1.03 0.97 3.64%

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