[PAM-C50] QoQ TTM Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 289.09%
YoY- 230.59%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 3,154 3,220 4,039 4,416 1,310 483 -3,496 -
PBT 2,951 3,017 3,844 4,216 1,117 286 -3,704 -
Tax -45 -45 -33 -45 -45 -45 -49 -5.50%
NP 2,906 2,972 3,811 4,171 1,072 241 -3,753 -
-
NP to SH 2,906 2,972 3,811 4,171 1,072 241 -3,753 -
-
Tax Rate 1.52% 1.49% 0.86% 1.07% 4.03% 15.73% - -
Total Cost 248 248 228 245 238 242 257 -2.34%
-
Net Worth 16,065 1,587,053 14,448 16,223 15,096 16,318 1,522,976 -95.15%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 16,065 1,587,053 14,448 16,223 15,096 16,318 1,522,976 -95.15%
NOSH 9,750 9,750 9,750 11,050 11,050 12,350 1,307,500 -96.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 92.14% 92.30% 94.36% 94.45% 81.83% 49.90% 0.00% -
ROE 18.09% 0.19% 26.38% 25.71% 7.10% 1.48% -0.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.35 0.32 41.43 39.96 11.86 3.91 0.00 -
EPS 29.81 0.30 39.09 37.75 9.70 1.95 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6477 1.5943 1.4819 1.4682 1.3662 1.3213 1.1648 25.93%
Adjusted Per Share Value based on latest NOSH - 11,050
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.32 70.77 88.77 97.05 28.79 10.62 0.00 -
EPS 63.87 65.32 83.76 91.67 23.56 5.30 -82.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5308 348.8029 3.1755 3.5656 3.3179 3.5864 334.72 -95.15%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.66 1.61 1.48 1.48 1.36 1.335 1.16 -
P/RPS 5.13 497.73 3.57 3.70 11.47 34.14 0.00 -
P/EPS 5.57 539.26 3.79 3.92 14.02 68.41 -404.13 -
EY 17.95 0.19 26.41 25.50 7.13 1.46 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.01 1.00 1.01 1.00 1.01 1.00 0.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 01/12/16 30/08/16 -
Price 1.66 1.69 1.65 1.47 1.49 1.40 1.29 -
P/RPS 5.13 522.46 3.98 3.68 12.57 35.80 0.00 -
P/EPS 5.57 566.06 4.22 3.89 15.36 71.74 -449.42 -
EY 17.95 0.18 23.69 25.68 6.51 1.39 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.11 1.00 1.09 1.06 1.11 -6.08%

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