[PAM-C50] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -85.63%
YoY- -211.85%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,623 1,986 -3,495 -4,111 -2,182 -1,993 5,161 -36.18%
PBT 2,530 1,942 -3,704 -4,264 -2,291 -2,048 4,961 -36.03%
Tax -9 -8 -50 -13 -13 -12 -55 -69.91%
NP 2,521 1,934 -3,754 -4,277 -2,304 -2,060 4,906 -35.71%
-
NP to SH 2,521 1,934 -3,754 -4,277 -2,304 -2,060 4,906 -35.71%
-
Tax Rate 0.36% 0.41% - - - - 1.11% -
Total Cost 102 52 259 166 122 67 255 -45.56%
-
Net Worth 15,096 16,318 1,599,658 1,454,698 1,752,259 1,373,333 1,661,993 -95.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 15,096 16,318 1,599,658 1,454,698 1,752,259 1,373,333 1,661,993 -95.58%
NOSH 11,050 12,350 1,373,333 1,296,060 1,355,294 1,373,333 1,140,930 -95.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 96.11% 97.38% 0.00% 0.00% 0.00% 0.00% 95.06% -
ROE 16.70% 11.85% -0.23% -0.29% -0.13% -0.15% 0.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.74 16.08 0.00 0.00 0.00 0.00 0.45 1289.82%
EPS 0.21 0.16 -0.30 -0.33 -0.17 -0.15 0.43 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3662 1.3213 1.1648 1.1224 1.2929 1.00 1.4567 -4.16%
Adjusted Per Share Value based on latest NOSH - 1,232,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.65 43.65 0.00 0.00 0.00 0.00 113.43 -36.18%
EPS 55.41 42.51 -82.51 -94.00 -50.64 -45.27 107.82 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3179 3.5864 351.5733 319.7139 385.112 301.8315 365.2732 -95.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.36 1.335 1.16 1.125 1.30 1.31 1.455 -
P/RPS 5.73 8.30 0.00 0.00 0.00 0.00 321.65 -93.09%
P/EPS 5.96 8.52 -424.37 -340.91 -764.71 -873.33 338.37 -93.14%
EY 16.78 11.73 -0.24 -0.29 -0.13 -0.11 0.30 1344.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.00 1.00 1.01 1.31 1.00 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 01/12/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.49 1.40 1.29 1.165 1.095 1.32 1.30 -
P/RPS 6.28 8.71 0.00 0.00 0.00 0.00 287.39 -92.09%
P/EPS 6.53 8.94 -471.92 -353.03 -644.12 -880.00 302.33 -92.15%
EY 15.31 11.19 -0.21 -0.28 -0.16 -0.11 0.33 1176.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.11 1.04 0.85 1.32 0.89 14.39%

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