[PAM-A40M] QoQ TTM Result on 31-Mar-2015 [#3]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 82.23%
YoY- -35.62%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 109 114 307 524 298 474 782 -73.02%
PBT 14 18 211 441 242 449 779 -93.08%
Tax 0 0 0 0 0 0 0 -
NP 14 18 211 441 242 449 779 -93.08%
-
NP to SH 14 18 211 441 242 449 779 -93.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 95 96 96 83 56 25 3 894.64%
-
Net Worth 242,107 139,090 232,093 141,428 228,164 232,680 235,867 1.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 79 79 79 68 68 68 68 10.48%
Div Payout % 571.42% 444.44% 37.91% 15.59% 28.41% 15.31% 8.83% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 242,107 139,090 232,093 141,428 228,164 232,680 235,867 1.75%
NOSH 143,999 139,090 133,333 141,428 126,666 133,333 137,500 3.11%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.84% 15.79% 68.73% 84.16% 81.21% 94.73% 99.62% -
ROE 0.01% 0.01% 0.09% 0.31% 0.11% 0.19% 0.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.08 0.08 0.23 0.37 0.24 0.36 0.57 -72.89%
EPS 0.01 0.01 0.16 0.31 0.19 0.34 0.57 -93.19%
DPS 0.06 0.06 0.06 0.05 0.05 0.05 0.05 12.88%
NAPS 1.6813 1.00 1.7407 1.00 1.8013 1.7451 1.7154 -1.32%
Adjusted Per Share Value based on latest NOSH - 141,428
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.07 8.44 22.74 38.81 22.07 35.11 57.93 -73.03%
EPS 1.04 1.33 15.63 32.67 17.93 33.26 57.70 -93.07%
DPS 5.93 5.93 5.93 5.09 5.09 5.09 5.09 10.68%
NAPS 179.3387 103.0303 171.921 104.7619 169.0109 172.3556 174.7167 1.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.67 1.66 1.74 1.88 1.785 1.745 1.71 -
P/RPS 2,206.24 2,025.36 755.70 507.42 758.72 490.86 300.67 276.24%
P/EPS 17,177.14 12,827.27 1,099.53 602.92 934.30 518.19 301.83 1368.68%
EY 0.01 0.01 0.09 0.17 0.11 0.19 0.33 -90.21%
DY 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.99 1.66 1.00 1.88 0.99 1.00 1.00 -0.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 29/08/14 -
Price 1.62 1.72 1.66 1.81 1.86 1.74 1.745 -
P/RPS 2,140.18 2,098.56 720.96 488.52 790.60 489.45 306.83 263.77%
P/EPS 16,662.86 13,290.91 1,048.97 580.47 973.55 516.70 308.01 1320.03%
EY 0.01 0.01 0.10 0.17 0.10 0.19 0.32 -90.01%
DY 0.03 0.03 0.04 0.03 0.03 0.03 0.03 0.00%
P/NAPS 0.96 1.72 0.95 1.81 1.03 1.00 1.02 -3.95%

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