[PAM-A40M] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -24.34%
YoY- 1380.49%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10 167 466 1,924 173 1,960 -65.16%
PBT -44 119 517 1,862 123 1,526 -
Tax 0 0 0 -41 0 -1 -
NP -44 119 517 1,821 123 1,525 -
-
NP to SH -44 119 517 1,821 123 1,525 -
-
Tax Rate - 0.00% 0.00% 2.20% 0.00% 0.07% -
Total Cost 54 48 -51 103 50 435 -34.08%
-
Net Worth 240,914 0 233,384 1,421,787 940,888 1,257,884 -28.12%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 102 101 - 331 307 - -
Div Payout % 0.00% 85.71% - 18.18% 250.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 240,914 0 233,384 1,421,787 940,888 1,257,884 -28.12%
NOSH 146,666 169,999 136,052 827,727 615,000 802,631 -28.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -440.00% 71.26% 110.94% 94.65% 71.10% 77.81% -
ROE -0.02% 0.00% 0.22% 0.13% 0.01% 0.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.01 0.10 0.34 0.23 0.03 0.24 -47.00%
EPS -0.03 0.07 0.38 0.22 0.02 0.19 -
DPS 0.07 0.06 0.00 0.04 0.05 0.00 -
NAPS 1.6426 0.00 1.7154 1.7177 1.5299 1.5672 0.94%
Adjusted Per Share Value based on latest NOSH - 824,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.74 12.37 34.52 142.52 12.81 145.19 -65.16%
EPS -3.26 8.81 38.30 134.89 9.11 112.96 -
DPS 7.60 7.56 0.00 24.53 22.78 0.00 -
NAPS 178.4553 0.00 172.8776 1,053.1757 696.9545 931.7661 -28.12%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.64 1.74 1.71 1.715 1.53 1.58 -
P/RPS 24,053.33 1,771.26 499.25 737.81 5,439.02 647.02 105.92%
P/EPS -5,466.67 2,485.71 450.00 779.55 7,650.00 831.58 -
EY -0.02 0.04 0.22 0.13 0.01 0.12 -
DY 0.04 0.03 0.00 0.02 0.03 0.00 -
P/NAPS 1.00 0.00 1.00 1.00 1.00 1.01 -0.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 16/08/12 25/08/11 -
Price 1.705 1.66 1.745 1.64 1.575 1.56 -
P/RPS 25,006.67 1,689.82 509.47 705.55 5,598.99 638.83 108.05%
P/EPS -5,683.33 2,371.43 459.21 745.45 7,875.00 821.05 -
EY -0.02 0.04 0.22 0.13 0.01 0.12 -
DY 0.04 0.04 0.00 0.02 0.03 0.00 -
P/NAPS 1.04 0.00 1.02 0.95 1.03 1.00 0.78%

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