[PAM-C50] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -21.65%
YoY- 201.49%
View:
Show?
Annualized Quarter Result
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 517 -1,188 956 4,039 -3,495 5,161 5,832 -38.39%
PBT 293 -1,372 768 3,844 -3,704 4,961 5,546 -44.44%
Tax 0 -58 -47 -34 -50 -55 -40 -
NP 293 -1,430 721 3,810 -3,754 4,906 5,506 -44.36%
-
NP to SH 293 -1,430 721 3,810 -3,754 4,906 5,506 -44.36%
-
Tax Rate 0.00% - 6.12% 0.88% - 1.11% 0.72% -
Total Cost 224 242 235 229 259 255 326 -7.22%
-
Net Worth 11,517 10,509 15,170 14,448 1,599,658 1,661,993 965,713 -58.74%
Dividend
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 11,517 10,509 15,170 14,448 1,599,658 1,661,993 965,713 -58.74%
NOSH 7,150 7,150 9,750 9,750 1,373,333 1,140,930 983,214 -62.62%
Ratio Analysis
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 56.67% 0.00% 75.42% 94.33% 0.00% 95.06% 94.41% -
ROE 2.54% -13.61% 4.75% 26.37% -0.23% 0.30% 0.57% -
Per Share
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 7.23 0.00 9.81 41.43 0.00 0.45 0.59 65.02%
EPS 0.04 -0.20 0.05 0.39 -0.30 0.43 0.56 -40.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6109 1.4699 1.5559 1.4819 1.1648 1.4567 0.9822 10.39%
Adjusted Per Share Value based on latest NOSH - 9,750
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.36 0.00 21.01 88.77 0.00 113.43 128.18 -38.39%
EPS 6.44 -31.43 15.85 83.74 -82.51 107.82 121.01 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5314 2.3098 3.3341 3.1755 351.5733 365.2732 212.2446 -58.74%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/06/19 31/12/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.585 1.47 1.54 1.48 1.16 1.455 0.985 -
P/RPS 21.92 0.00 15.71 3.57 0.00 321.65 166.06 -33.28%
P/EPS 38.68 -7.35 20.83 3.79 -424.37 338.37 175.89 -26.12%
EY 2.59 -13.61 4.80 26.40 -0.24 0.30 0.57 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.00 0.99 1.00 1.00 1.00 1.00 -0.40%
Price Multiplier on Announcement Date
30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/08/19 28/02/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 1.52 1.605 1.57 1.65 1.29 1.30 1.055 -
P/RPS 21.02 0.00 16.01 3.98 0.00 287.39 177.86 -34.74%
P/EPS 37.09 -8.03 21.23 4.22 -471.92 302.33 188.39 -27.73%
EY 2.70 -12.46 4.71 23.68 -0.21 0.33 0.53 38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 1.01 1.11 1.11 0.89 1.07 -2.55%

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