[PAM-A40M] QoQ Quarter Result on 31-Mar-2011 [#3]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -148.91%
YoY--%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 509 0 204 2 410 1,344 0 -
PBT 497 -976 53 -135 276 1,322 0 -
Tax 0 0 -1 0 0 10 0 -
NP 497 -976 52 -135 276 1,332 0 -
-
NP to SH 497 -976 52 -135 276 1,332 0 -
-
Tax Rate 0.00% - 1.89% - 0.00% -0.76% - -
Total Cost 12 976 152 137 134 12 0 -
-
Net Worth 1,249,126 1,176,649 814,943 1,046,249 1,435,199 1,273,558 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,249,126 1,176,649 814,943 1,046,249 1,435,199 1,273,558 0 -
NOSH 828,333 813,333 520,000 675,000 920,000 832,500 0 -
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 97.64% 0.00% 25.49% -6,750.00% 67.32% 99.11% 0.00% -
ROE 0.04% -0.08% 0.01% -0.01% 0.02% 0.10% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.06 0.00 0.04 0.00 0.04 0.16 0.00 -
EPS 0.06 -0.12 0.01 -0.02 0.03 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.508 1.4467 1.5672 1.55 1.56 1.5298 0.00 -
Adjusted Per Share Value based on latest NOSH - 675,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 37.70 0.00 15.11 0.15 30.37 99.56 0.00 -
EPS 36.81 -72.30 3.85 -10.00 20.44 98.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 925.279 871.5921 603.6622 775.00 1,063.1111 943.3767 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 1.49 1.435 1.58 1.62 1.595 1.53 0.00 -
P/RPS 2,424.79 0.00 4,027.45 546,750.00 3,579.02 947.71 0.00 -
P/EPS 2,483.33 -1,195.83 15,800.00 -8,100.00 5,316.67 956.25 0.00 -
EY 0.04 -0.08 0.01 -0.01 0.02 0.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.01 1.05 1.02 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 16/02/12 30/11/11 25/08/11 26/05/11 22/02/11 01/12/10 - -
Price 1.56 1.46 1.56 1.65 1.525 1.585 0.00 -
P/RPS 2,538.70 0.00 3,976.47 556,875.00 3,421.95 981.78 0.00 -
P/EPS 2,600.00 -1,216.67 15,600.00 -8,250.00 5,083.33 990.63 0.00 -
EY 0.04 -0.08 0.01 -0.01 0.02 0.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.00 1.06 0.98 1.04 0.00 -

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