[PAM-C50] QoQ Quarter Result on 30-Sep-2016 [#1]

Announcement Date
01-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 269.79%
YoY- 193.88%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 238 1,178 637 1,986 615 -1,928 -190 -
PBT 187 1,127 588 1,942 559 -1,972 -243 -
Tax -24 0 -1 -8 -36 0 -1 733.64%
NP 163 1,127 587 1,934 523 -1,972 -244 -
-
NP to SH 163 1,127 587 1,934 523 -1,972 -244 -
-
Tax Rate 12.83% 0.00% 0.17% 0.41% 6.44% - - -
Total Cost 75 51 50 52 92 44 54 24.50%
-
Net Worth 14,448 16,223 15,096 16,318 1,522,976 1,383,358 1,577,337 -95.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 14,448 16,223 15,096 16,318 1,522,976 1,383,358 1,577,337 -95.63%
NOSH 9,750 11,050 11,050 12,350 1,307,500 1,232,500 1,220,000 -96.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 68.49% 95.67% 92.15% 97.38% 85.04% 0.00% 0.00% -
ROE 1.13% 6.95% 3.89% 11.85% 0.03% -0.14% -0.02% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.44 10.66 5.76 16.08 0.05 0.00 0.00 -
EPS 0.02 0.10 0.05 0.16 0.04 0.16 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4819 1.4682 1.3662 1.3213 1.1648 1.1224 1.2929 9.53%
Adjusted Per Share Value based on latest NOSH - 12,350
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.23 25.89 14.00 43.65 13.52 0.00 0.00 -
EPS 3.58 24.77 12.90 42.51 11.49 -43.34 -5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1755 3.5656 3.3179 3.5864 334.72 304.0347 346.6677 -95.63%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.48 1.48 1.36 1.335 1.16 1.125 1.30 -
P/RPS 60.63 13.88 23.59 8.30 2,466.18 0.00 0.00 -
P/EPS 88.53 14.51 25.60 8.52 2,900.00 -703.12 -6,500.00 -
EY 1.13 6.89 3.91 11.73 0.03 -0.14 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.00 1.01 1.00 1.00 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 01/12/16 30/08/16 31/05/16 29/02/16 -
Price 1.65 1.47 1.49 1.40 1.29 1.165 1.095 -
P/RPS 67.59 13.79 25.85 8.71 2,742.56 0.00 0.00 -
P/EPS 98.70 14.41 28.05 8.94 3,225.00 -728.12 -5,475.00 -
EY 1.01 6.94 3.57 11.19 0.03 -0.14 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 1.09 1.06 1.11 1.04 0.85 19.49%

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