[PAM-A40M] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 2033.33%
YoY- 39.13%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 402 216 -210 572 414 -116 280 5.29%
PBT 354 168 -234 512 368 -160 232 6.21%
Tax 0 0 0 0 0 0 0 -
NP 354 168 -234 512 368 -160 232 6.21%
-
NP to SH 354 168 -234 512 368 0 232 6.21%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - 0.00% -
Total Cost 48 48 24 60 46 44 48 0.00%
-
Net Worth 4,328 4,268 4,955 5,329 233,824 233,853 232,167 -43.36%
Dividend
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 4,328 4,268 4,955 5,329 233,824 233,853 232,167 -43.36%
NOSH 2,700 2,700 2,700 2,700 131,428 139,090 128,888 -42.40%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 88.06% 77.78% 0.00% 89.51% 88.89% 0.00% 82.86% -
ROE 8.18% 3.94% -4.72% 9.61% 0.16% 0.00% 0.10% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 14.89 8.00 0.00 21.19 0.32 0.00 0.22 82.51%
EPS 0.14 0.06 -0.09 0.18 0.28 -0.12 0.18 -3.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.603 1.5808 1.8354 1.9739 1.7791 1.6813 1.8013 -1.65%
Adjusted Per Share Value based on latest NOSH - 2,700
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 29.78 16.00 0.00 42.37 30.67 0.00 20.74 5.29%
EPS 26.22 12.44 -17.33 37.93 27.26 -0.12 17.19 6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.206 3.1616 3.6708 3.9478 173.2034 173.2249 171.976 -43.36%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/21 31/12/20 31/12/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.61 1.68 1.82 1.96 1.78 1.67 1.785 -
P/RPS 10.81 21.00 0.00 9.25 565.08 0.00 821.67 -46.10%
P/EPS 12.28 27.00 -21.00 10.34 635.71 -1,391.67 991.67 -46.57%
EY 8.14 3.70 -4.76 9.67 0.16 -0.07 0.10 87.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 0.99 0.99 1.00 0.99 0.99 0.14%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/22 26/02/21 28/02/20 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.75 1.635 1.735 2.05 1.87 1.62 1.86 -
P/RPS 11.75 20.44 0.00 9.68 593.65 0.00 856.19 -45.78%
P/EPS 13.35 26.28 -20.02 10.81 667.86 -1,350.00 1,033.33 -46.24%
EY 7.49 3.81 -5.00 9.25 0.15 -0.07 0.10 85.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.03 0.95 1.04 1.05 0.96 1.03 0.81%

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