[PAM-C50] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 158.36%
YoY- 134.85%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 5,320 7,260 1,961 2,057 1,464 38.03%
PBT 5,122 6,924 1,690 2,225 937 52.86%
Tax -24 -28 -5 -24 0 -
NP 5,098 6,896 1,685 2,201 937 52.68%
-
NP to SH 5,098 6,896 1,685 2,201 937 52.68%
-
Tax Rate 0.47% 0.40% 0.30% 1.08% 0.00% -
Total Cost 221 364 276 -144 526 -19.47%
-
Net Worth 1,475,408 2,504,879 2,277,474 11,973 1,830,398 -5.24%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,475,408 2,504,879 2,277,474 11,973 1,830,398 -5.24%
NOSH 1,092,571 2,641,999 2,527,999 13,650 1,759,998 -11.22%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 95.84% 94.99% 85.93% 107.00% 64.03% -
ROE 0.35% 0.28% 0.07% 18.38% 0.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.49 0.27 0.08 15.07 0.08 57.26%
EPS 0.47 0.27 0.07 0.16 0.04 85.06%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3504 0.9481 0.9009 0.8772 1.04 6.74%
Adjusted Per Share Value based on latest NOSH - 13,650
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 116.92 159.56 43.11 45.22 32.18 38.03%
EPS 112.06 151.56 37.04 48.38 20.60 52.67%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 324.2656 550.5231 500.5439 2.6316 402.2854 -5.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.355 0.95 0.905 0.88 1.04 -
P/RPS 278.28 345.72 1,166.47 5.84 1,250.27 -31.29%
P/EPS 290.36 363.96 1,357.50 5.46 1,952.77 -37.88%
EY 0.34 0.27 0.07 18.33 0.05 61.43%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.00 1.00 0.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/05/15 29/05/14 30/05/13 25/05/12 26/05/11 -
Price 1.48 0.96 0.895 0.805 1.02 -
P/RPS 303.95 349.36 1,153.58 5.34 1,226.23 -29.42%
P/EPS 317.14 367.80 1,342.50 4.99 1,915.22 -36.18%
EY 0.32 0.27 0.07 20.03 0.05 59.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.01 0.99 0.92 0.98 2.92%

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