[PAM-A40M] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Announcement Date
16-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 124.54%
YoY- -70.21%
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 280 1,248 2,006 888 3,508 -46.82%
PBT 232 1,284 1,960 958 3,216 -48.15%
Tax 0 0 0 0 0 -
NP 232 1,284 1,960 958 3,216 -48.15%
-
NP to SH 232 1,284 1,960 958 3,216 -48.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48 -36 46 -70 292 -36.30%
-
Net Worth 232,167 410,954 1,348,235 1,210,368 1,254,239 -34.38%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 232,167 410,954 1,348,235 1,210,368 1,254,239 -34.38%
NOSH 128,888 246,923 816,666 802,631 803,999 -36.70%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 82.86% 102.88% 97.71% 107.88% 91.68% -
ROE 0.10% 0.31% 0.15% 0.08% 0.26% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.22 0.51 0.25 0.11 0.44 -15.90%
EPS 0.18 0.52 0.24 0.12 0.40 -18.08%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8013 1.6643 1.6509 1.508 1.56 3.65%
Adjusted Per Share Value based on latest NOSH - 828,333
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.74 92.44 148.59 65.78 259.85 -46.82%
EPS 17.19 95.11 145.19 70.96 238.22 -48.14%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 171.976 304.4104 998.6926 896.5693 929.0666 -34.38%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.785 1.68 1.66 1.49 1.595 -
P/RPS 821.67 332.40 675.81 1,346.76 365.56 22.42%
P/EPS 991.67 323.08 691.67 1,248.35 398.75 25.55%
EY 0.10 0.31 0.14 0.08 0.25 -20.46%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.01 0.99 1.02 -0.74%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/15 28/02/14 28/02/13 16/02/12 22/02/11 -
Price 1.86 1.685 1.73 1.56 1.525 -
P/RPS 856.19 333.39 704.30 1,410.03 349.52 25.08%
P/EPS 1,033.33 324.04 720.83 1,307.00 381.25 28.28%
EY 0.10 0.31 0.14 0.08 0.26 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.05 1.03 0.98 1.25%

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