[PAM-A40M] QoQ TTM Result on 31-Dec-2010 [#2]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 20.72%
YoY--%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,570 1,960 1,756 1,754 1,344 0 -
PBT 1,170 1,516 1,463 1,598 1,322 0 -
Tax -1 9 10 10 10 0 -
NP 1,169 1,525 1,473 1,608 1,332 0 -
-
NP to SH 1,169 1,525 1,473 1,608 1,332 0 -
-
Tax Rate 0.09% -0.59% -0.68% -0.63% -0.76% - -
Total Cost 401 435 283 146 12 0 -
-
Net Worth 752,284 814,943 1,046,249 1,435,199 1,273,558 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 752,284 814,943 1,046,249 1,435,199 1,273,558 0 -
NOSH 520,000 520,000 675,000 920,000 832,500 0 -
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 74.46% 77.81% 83.88% 91.68% 99.11% 0.00% -
ROE 0.16% 0.19% 0.14% 0.11% 0.10% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.30 0.38 0.26 0.19 0.16 0.00 -
EPS 0.22 0.29 0.22 0.17 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4467 1.5672 1.55 1.56 1.5298 0.00 -
Adjusted Per Share Value based on latest NOSH - 920,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 116.30 145.19 130.07 129.93 99.56 0.00 -
EPS 86.59 112.96 109.11 119.11 98.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 557.2474 603.6622 775.00 1,063.1111 943.3767 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 1.435 1.58 1.62 1.595 1.53 0.00 -
P/RPS 475.29 419.18 622.72 836.60 947.71 0.00 -
P/EPS 638.32 538.75 742.36 912.56 956.25 0.00 -
EY 0.16 0.19 0.13 0.11 0.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.05 1.02 1.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/11/11 25/08/11 - - - - -
Price 1.46 1.56 0.00 0.00 0.00 0.00 -
P/RPS 483.57 413.88 0.00 0.00 0.00 0.00 -
P/EPS 649.44 531.93 0.00 0.00 0.00 0.00 -
EY 0.15 0.19 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 0.00 0.00 0.00 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