[PAM-C50] QoQ TTM Result on 30-Sep-2017 [#1]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -22.02%
YoY- 1133.2%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 956 1,339 3,154 3,220 4,039 4,416 1,310 -18.98%
PBT 625 1,144 2,951 3,017 3,844 4,216 1,117 -32.16%
Tax 690 -45 -45 -45 -33 -45 -45 -
NP 1,315 1,099 2,906 2,972 3,811 4,171 1,072 14.63%
-
NP to SH 1,315 1,099 2,906 2,972 3,811 4,171 1,072 14.63%
-
Tax Rate -110.40% 3.93% 1.52% 1.49% 0.86% 1.07% 4.03% -
Total Cost -359 240 248 248 228 245 238 -
-
Net Worth 15,170 15,384 16,065 1,587,053 14,448 16,223 15,096 0.32%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 15,170 15,384 16,065 1,587,053 14,448 16,223 15,096 0.32%
NOSH 9,750 9,750 9,750 9,750 9,750 11,050 11,050 -8.02%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 137.55% 82.08% 92.14% 92.30% 94.36% 94.45% 81.83% -
ROE 8.67% 7.14% 18.09% 0.19% 26.38% 25.71% 7.10% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.81 13.73 32.35 0.32 41.43 39.96 11.86 -11.91%
EPS 13.49 11.27 29.81 0.30 39.09 37.75 9.70 24.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.5779 1.6477 1.5943 1.4819 1.4682 1.3662 9.08%
Adjusted Per Share Value based on latest NOSH - 9,750
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.01 29.43 69.32 70.77 88.77 97.05 28.79 -18.98%
EPS 28.90 24.15 63.87 65.32 83.76 91.67 23.56 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3341 3.3812 3.5308 348.8029 3.1755 3.5656 3.3179 0.32%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.54 1.60 1.66 1.61 1.48 1.48 1.36 -
P/RPS 15.71 11.65 5.13 497.73 3.57 3.70 11.47 23.40%
P/EPS 11.42 14.19 5.57 539.26 3.79 3.92 14.02 -12.81%
EY 8.76 7.04 17.95 0.19 26.41 25.50 7.13 14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.01 1.01 1.00 1.01 1.00 -0.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 -
Price 1.57 1.64 1.66 1.69 1.65 1.47 1.49 -
P/RPS 16.01 11.94 5.13 522.46 3.98 3.68 12.57 17.55%
P/EPS 11.64 14.55 5.57 566.06 4.22 3.89 15.36 -16.92%
EY 8.59 6.87 17.95 0.18 23.69 25.68 6.51 20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.01 1.06 1.11 1.00 1.09 -4.96%

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