[PAM-C50] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 44.66%
YoY- 185.27%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,738 1,167 4,039 3,801 2,623 1,986 -3,495 -
PBT 1,637 1,115 3,844 3,657 2,530 1,942 -3,704 -
Tax -21 -20 -34 -10 -9 -8 -50 -43.82%
NP 1,616 1,095 3,810 3,647 2,521 1,934 -3,754 -
-
NP to SH 1,616 1,095 3,810 3,647 2,521 1,934 -3,754 -
-
Tax Rate 1.28% 1.79% 0.88% 0.27% 0.36% 0.41% - -
Total Cost 122 72 229 154 102 52 259 -39.37%
-
Net Worth 16,065 1,587,053 14,448 16,223 15,096 16,318 1,599,658 -95.30%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 16,065 1,587,053 14,448 16,223 15,096 16,318 1,599,658 -95.30%
NOSH 9,750 9,750 9,750 11,050 11,050 12,350 1,373,333 -96.27%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 92.98% 93.83% 94.33% 95.95% 96.11% 97.38% 0.00% -
ROE 10.06% 0.07% 26.37% 22.48% 16.70% 11.85% -0.23% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.83 0.12 41.43 34.40 23.74 16.08 0.00 -
EPS 0.17 0.11 0.39 0.31 0.21 0.16 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6477 1.5943 1.4819 1.4682 1.3662 1.3213 1.1648 25.93%
Adjusted Per Share Value based on latest NOSH - 11,050
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 38.20 25.65 88.77 83.54 57.65 43.65 0.00 -
EPS 35.52 24.07 83.74 80.15 55.41 42.51 -82.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5308 348.8029 3.1755 3.5656 3.3179 3.5864 351.5733 -95.30%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.66 1.61 1.48 1.48 1.36 1.335 1.16 -
P/RPS 9.31 1,373.34 3.57 4.30 5.73 8.30 0.00 -
P/EPS 10.02 1,463.64 3.79 4.48 5.96 8.52 -424.37 -
EY 9.98 0.07 26.40 22.30 16.78 11.73 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.00 1.01 1.00 1.01 1.00 0.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 01/12/16 30/08/16 -
Price 1.66 1.69 1.65 1.47 1.49 1.40 1.29 -
P/RPS 9.31 1,441.58 3.98 4.27 6.28 8.71 0.00 -
P/EPS 10.02 1,536.36 4.22 4.45 6.53 8.94 -471.92 -
EY 9.98 0.07 23.68 22.45 15.31 11.19 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.11 1.00 1.09 1.06 1.11 -6.08%

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