[PAM-A40M] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -43.49%
YoY- -37.82%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 345 514 -108 336 797 2,464 688 -10.86%
PBT 289 465 -162 286 836 2,406 622 -11.98%
Tax 0 0 0 0 0 0 0 -
NP 289 465 -162 286 836 2,406 622 -11.98%
-
NP to SH 289 465 -162 286 836 2,406 622 -11.98%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 56 49 54 49 -38 57 65 -2.45%
-
Net Worth 5,291 2,566 223,706 149,374 437,802 1,438,092 1,264,712 -59.84%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,291 2,566 223,706 149,374 437,802 1,438,092 1,264,712 -59.84%
NOSH 2,700 1,350 135,554 149,374 261,250 820,454 778,332 -61.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 83.78% 90.41% 0.00% 85.32% 104.85% 97.67% 90.50% -
ROE 5.47% 18.13% -0.07% 0.19% 0.19% 0.17% 0.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.79 38.12 0.00 0.22 0.31 0.30 0.09 128.35%
EPS 0.11 0.35 0.12 0.33 0.32 0.29 0.08 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9597 1.9011 1.6503 1.00 1.6758 1.7528 1.6249 3.17%
Adjusted Per Share Value based on latest NOSH - 2,700
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 25.58 38.12 0.00 24.89 59.06 182.52 50.96 -10.84%
EPS 21.43 0.35 -12.05 21.23 61.93 178.27 46.12 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9194 1.9011 165.7085 110.6479 324.2983 1,065.2537 936.824 -59.84%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.035 1.91 1.655 1.88 1.70 1.755 1.55 -
P/RPS 15.91 5.01 0.00 835.79 557.01 584.37 1,753.51 -54.31%
P/EPS 18.99 5.54 -1,379.17 979.62 531.25 598.30 1,937.50 -53.72%
EY 5.27 18.05 -0.07 0.10 0.19 0.17 0.05 117.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.00 1.00 1.88 1.01 1.00 0.95 1.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 31/05/16 28/05/15 29/05/14 30/05/13 25/05/12 -
Price 1.95 1.93 1.665 1.81 1.715 1.74 1.485 -
P/RPS 15.25 5.06 0.00 804.67 561.93 579.38 1,679.98 -54.31%
P/EPS 18.20 5.60 -1,387.50 943.15 535.94 593.18 1,856.25 -53.72%
EY 5.50 17.86 -0.07 0.11 0.19 0.17 0.05 118.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.01 1.81 1.02 0.99 0.91 1.58%

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