[PAM-C50] QoQ Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -64.58%
YoY- -86.55%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,758 1,805 427 388 588 1,518 4,514 -46.70%
PBT 1,699 1,747 396 263 624 1,393 4,424 -47.19%
Tax 0 -2 -16 -42 0 1 -22 -
NP 1,699 1,745 380 221 624 1,394 4,402 -47.02%
-
NP to SH 1,699 1,745 380 221 624 1,394 4,402 -47.02%
-
Tax Rate 0.00% 0.11% 4.04% 15.97% 0.00% -0.07% 0.50% -
Total Cost 59 60 47 167 -36 124 112 -34.79%
-
Net Worth 1,529,552 12,485 970,139 1,085,331 986,023 1,007,762 3,611,841 -43.63%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,529,552 12,485 970,139 1,085,331 986,023 1,007,762 3,611,841 -43.63%
NOSH 1,132,666 10,400 950,000 1,105,000 1,040,000 995,714 3,668,333 -54.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 96.64% 96.68% 88.99% 56.96% 106.12% 91.83% 97.52% -
ROE 0.11% 13.98% 0.04% 0.02% 0.06% 0.14% 0.12% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.16 17.36 0.04 0.04 0.06 0.15 0.12 21.16%
EPS 0.15 0.17 0.04 0.02 0.06 0.14 0.12 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3504 1.2005 1.0212 0.9822 0.9481 1.0121 0.9846 23.46%
Adjusted Per Share Value based on latest NOSH - 1,105,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.64 39.67 9.38 8.53 12.92 33.36 99.21 -46.69%
EPS 37.34 38.35 8.35 4.86 13.71 30.64 96.75 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 336.1655 2.744 213.2176 238.5343 216.7086 221.4863 793.8112 -43.63%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.355 1.19 1.035 0.985 0.95 1.015 0.99 -
P/RPS 873.02 6.86 2,302.69 2,805.22 1,680.27 665.78 804.53 5.60%
P/EPS 903.33 7.09 2,587.50 4,925.00 1,583.33 725.00 825.00 6.23%
EY 0.11 14.10 0.04 0.02 0.06 0.14 0.12 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.01 1.00 1.00 1.00 1.01 -0.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 29/08/14 29/05/14 28/02/14 27/11/13 -
Price 1.48 1.31 1.11 1.055 0.96 0.95 1.035 -
P/RPS 953.55 7.55 2,469.56 3,004.57 1,697.96 623.14 841.10 8.73%
P/EPS 986.67 7.81 2,775.00 5,275.00 1,600.00 678.57 862.50 9.38%
EY 0.10 12.81 0.04 0.02 0.06 0.15 0.12 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.09 1.09 1.07 1.01 0.94 1.05 3.15%

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