[PAM-C50] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -3.78%
YoY- -10.9%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 956 4,039 -3,495 5,161 5,832 2 1,962 -11.28%
PBT 768 3,844 -3,704 4,961 5,546 289 2,121 -15.56%
Tax -47 -34 -50 -55 -40 90 16 -
NP 721 3,810 -3,754 4,906 5,506 379 2,137 -16.55%
-
NP to SH 721 3,810 -3,754 4,906 5,506 379 2,137 -16.55%
-
Tax Rate 6.12% 0.88% - 1.11% 0.72% -31.14% -0.75% -
Total Cost 235 229 259 255 326 -377 -175 -
-
Net Worth 15,170 14,448 1,599,658 1,661,993 965,713 2,137,929 1,124,062 -51.19%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 15,170 14,448 1,599,658 1,661,993 965,713 2,137,929 1,124,062 -51.19%
NOSH 9,750 9,750 1,373,333 1,140,930 983,214 2,527,999 1,335,625 -55.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 75.42% 94.33% 0.00% 95.06% 94.41% 18,950.00% 108.92% -
ROE 4.75% 26.37% -0.23% 0.30% 0.57% 0.02% 0.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.81 41.43 0.00 0.45 0.59 0.00 0.15 100.65%
EPS 0.05 0.39 -0.30 0.43 0.56 0.00 0.16 -17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.4819 1.1648 1.4567 0.9822 0.8457 0.8416 10.77%
Adjusted Per Share Value based on latest NOSH - 1,352,500
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.01 88.77 0.00 113.43 128.18 0.04 43.12 -11.28%
EPS 15.85 83.74 -82.51 107.82 121.01 8.33 46.97 -16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3341 3.1755 351.5733 365.2732 212.2446 469.8745 247.0466 -51.18%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.54 1.48 1.16 1.455 0.985 0.855 0.84 -
P/RPS 15.71 3.57 0.00 321.65 166.06 1,080,719.80 571.83 -45.05%
P/EPS 20.83 3.79 -424.37 338.37 175.89 5,703.01 525.00 -41.58%
EY 4.80 26.40 -0.24 0.30 0.57 0.02 0.19 71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.00 1.00 1.00 1.01 1.00 -0.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 16/08/12 -
Price 1.57 1.65 1.29 1.30 1.055 0.94 0.86 -
P/RPS 16.01 3.98 0.00 287.39 177.86 1,188,159.80 585.44 -45.09%
P/EPS 21.23 4.22 -471.92 302.33 188.39 6,269.97 537.50 -41.62%
EY 4.71 23.68 -0.21 0.33 0.53 0.02 0.19 70.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.11 0.89 1.07 1.11 1.02 -0.16%

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