[PAM-A40M] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -61.04%
YoY- -61.04%
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 57 103 201 108 -796 -210 713 -42.91%
PBT 34 80 177 84 -846 -234 664 -48.28%
Tax -4 -3 0 0 0 0 0 -
NP 30 77 177 84 -846 -234 664 -49.70%
-
NP to SH 30 77 177 84 -846 -234 664 -49.70%
-
Tax Rate 11.76% 3.75% 0.00% 0.00% - - 0.00% -
Total Cost 27 26 24 24 50 24 49 -12.38%
-
Net Worth 2,194 2,153 4,328 4,268 4,184 4,955 5,189 -17.38%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - - - - 1 - 1 -
Div Payout % - - - - 0.00% - 0.28% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 2,194 2,153 4,328 4,268 4,184 4,955 5,189 -17.38%
NOSH 1,350 1,350 2,700 2,700 2,700 2,700 2,700 -14.25%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 52.63% 74.76% 88.06% 77.78% 0.00% 0.00% 93.13% -
ROE 1.37% 3.58% 4.09% 1.97% -20.22% -4.72% 12.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 4.22 7.63 7.44 4.00 0.00 0.00 26.41 -33.42%
EPS 0.02 0.06 0.07 0.03 -0.31 -0.09 0.25 -42.90%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.07 -
NAPS 1.6253 1.5951 1.603 1.5808 1.5498 1.8354 1.922 -3.65%
Adjusted Per Share Value based on latest NOSH - 1,350
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 4.22 7.63 14.89 8.00 0.00 0.00 52.81 -42.91%
EPS 0.02 0.06 13.11 6.22 -62.67 -17.33 49.19 -82.31%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.14 -
NAPS 1.6253 1.5951 3.206 3.1616 3.0996 3.6708 3.844 -17.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 1.64 1.65 1.61 1.68 1.575 1.82 1.94 -
P/RPS 38.84 21.63 21.63 42.00 0.00 0.00 7.35 44.68%
P/EPS 73.80 28.93 24.56 54.00 -5.03 -21.00 7.89 64.22%
EY 1.36 3.46 4.07 1.85 -19.89 -4.76 12.68 -39.06%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.04 -
P/NAPS 1.01 1.03 1.00 1.06 1.02 0.99 1.01 0.00%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 29/02/24 28/02/23 25/02/22 26/02/21 28/08/20 28/02/20 30/08/19 -
Price 1.64 1.685 1.75 1.635 1.44 1.735 1.83 -
P/RPS 38.84 22.08 23.51 40.88 0.00 0.00 6.93 46.58%
P/EPS 73.80 29.54 26.69 52.55 -4.60 -20.02 7.44 66.38%
EY 1.36 3.38 3.75 1.90 -21.76 -5.00 13.44 -39.84%
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.04 -
P/NAPS 1.01 1.06 1.09 1.03 0.93 0.95 0.95 1.36%

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