[PAM-C50] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 28.29%
YoY- -10.9%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue -4,111 -2,182 -1,993 5,161 3,990 2,232 427 -
PBT -4,264 -2,291 -2,048 4,961 3,842 2,143 396 -
Tax -13 -13 -12 -55 -18 -18 -16 -12.91%
NP -4,277 -2,304 -2,060 4,906 3,824 2,125 380 -
-
NP to SH -4,277 -2,304 -2,060 4,906 3,824 2,125 380 -
-
Tax Rate - - - 1.11% 0.47% 0.84% 4.04% -
Total Cost 166 122 67 255 166 107 47 131.74%
-
Net Worth 1,454,698 1,752,259 1,373,333 1,661,993 1,475,408 12,485 970,139 30.97%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,454,698 1,752,259 1,373,333 1,661,993 1,475,408 12,485 970,139 30.97%
NOSH 1,296,060 1,355,294 1,373,333 1,140,930 1,092,571 10,400 950,000 22.98%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.00% 0.00% 0.00% 95.06% 95.84% 95.21% 88.99% -
ROE -0.29% -0.13% -0.15% 0.30% 0.26% 17.02% 0.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.00 0.00 0.00 0.45 0.37 21.46 0.04 -
EPS -0.33 -0.17 -0.15 0.43 0.35 0.21 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1224 1.2929 1.00 1.4567 1.3504 1.2005 1.0212 6.49%
Adjusted Per Share Value based on latest NOSH - 1,352,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.00 0.00 0.00 113.43 87.69 49.05 9.38 -
EPS -94.00 -50.64 -45.27 107.82 84.04 46.70 8.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 319.7139 385.112 301.8315 365.2732 324.2656 2.744 213.2176 30.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.125 1.30 1.31 1.455 1.355 1.19 1.035 -
P/RPS 0.00 0.00 0.00 321.65 371.04 5.54 2,302.69 -
P/EPS -340.91 -764.71 -873.33 338.37 387.14 5.82 2,587.50 -
EY -0.29 -0.13 -0.11 0.30 0.26 17.17 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.31 1.00 1.00 0.99 1.01 -0.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 1.165 1.095 1.32 1.30 1.48 1.31 1.11 -
P/RPS 0.00 0.00 0.00 287.39 405.26 6.10 2,469.56 -
P/EPS -353.03 -644.12 -880.00 302.33 422.86 6.41 2,775.00 -
EY -0.28 -0.16 -0.11 0.33 0.24 15.60 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 1.32 0.89 1.10 1.09 1.09 -3.07%

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