[PAM-A40M] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -22.69%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 216 -210 572 414 -116 280 1,248 -22.14%
PBT 168 -234 512 368 -160 232 1,284 -25.19%
Tax 0 0 0 0 0 0 0 -
NP 168 -234 512 368 -160 232 1,284 -25.19%
-
NP to SH 168 -234 512 368 0 232 1,284 -25.19%
-
Tax Rate 0.00% - 0.00% 0.00% - 0.00% 0.00% -
Total Cost 48 24 60 46 44 48 -36 -
-
Net Worth 4,268 4,955 5,329 233,824 233,853 232,167 410,954 -47.89%
Dividend
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,268 4,955 5,329 233,824 233,853 232,167 410,954 -47.89%
NOSH 2,700 2,700 2,700 131,428 139,090 128,888 246,923 -47.51%
Ratio Analysis
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 77.78% 0.00% 89.51% 88.89% 0.00% 82.86% 102.88% -
ROE 3.94% -4.72% 9.61% 0.16% 0.00% 0.10% 0.31% -
Per Share
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 8.00 0.00 21.19 0.32 0.00 0.22 0.51 48.13%
EPS 0.06 -0.09 0.18 0.28 -0.12 0.18 0.52 -26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5808 1.8354 1.9739 1.7791 1.6813 1.8013 1.6643 -0.73%
Adjusted Per Share Value based on latest NOSH - 129,999
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 16.00 0.00 42.37 30.67 0.00 20.74 92.44 -22.14%
EPS 12.44 -17.33 37.93 27.26 -0.12 17.19 95.11 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1616 3.6708 3.9478 173.2034 173.2249 171.976 304.4104 -47.89%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/20 31/12/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.68 1.82 1.96 1.78 1.67 1.785 1.68 -
P/RPS 21.00 0.00 9.25 565.08 0.00 821.67 332.40 -32.58%
P/EPS 27.00 -21.00 10.34 635.71 -1,391.67 991.67 323.08 -29.83%
EY 3.70 -4.76 9.67 0.16 -0.07 0.10 0.31 42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.99 1.00 0.99 0.99 1.01 0.69%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/21 28/02/20 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 1.635 1.735 2.05 1.87 1.62 1.86 1.685 -
P/RPS 20.44 0.00 9.68 593.65 0.00 856.19 333.39 -32.86%
P/EPS 26.28 -20.02 10.81 667.86 -1,350.00 1,033.33 324.04 -30.13%
EY 3.81 -5.00 9.25 0.15 -0.07 0.10 0.31 43.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 1.04 1.05 0.96 1.03 1.01 0.28%

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