[PAM-A40M] YoY 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- 4066.67%
YoY- 284.62%
View:
Show?
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 201 108 -210 267 77 84 89 12.33%
PBT 177 84 -234 250 65 72 76 12.82%
Tax 0 0 0 0 0 0 0 -
NP 177 84 -234 250 65 72 76 12.82%
-
NP to SH 177 84 -234 250 65 72 76 12.82%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 24 24 24 17 12 12 13 9.14%
-
Net Worth 4,328 4,268 4,955 5,329 231,282 242,107 228,164 -43.21%
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 5,329 231,282 242,107 228,164 -43.21%
NOSH 2,700 2,700 2,700 2,700 129,999 143,999 126,666 -42.26%
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% 93.63% 84.42% 85.71% 85.39% -
ROE 4.09% 1.97% -4.72% 4.69% 0.03% 0.03% 0.03% -
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 7.44 4.00 0.00 9.89 0.06 0.06 0.07 94.65%
EPS 0.07 0.03 -0.09 0.09 0.05 0.05 0.06 2.22%
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 14.89 8.00 0.00 19.78 5.70 6.22 6.59 12.33%
EPS 13.11 6.22 -17.33 18.52 4.81 5.33 5.63 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.206 3.1616 3.6708 3.9478 171.3207 179.3387 169.0109 -43.21%
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 21.63 42.00 0.00 19.82 3,005.19 2,862.86 2,540.45 -49.35%
P/EPS 24.56 54.00 -21.00 21.17 3,560.00 3,340.00 2,975.00 -49.57%
EY 4.07 1.85 -4.76 4.72 0.03 0.03 0.03 101.55%
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 23.51 40.88 0.00 20.73 3,157.14 2,777.14 2,647.19 -49.04%
P/EPS 26.69 52.55 -20.02 22.14 3,740.00 3,240.00 3,100.00 -49.27%
EY 3.75 1.90 -5.00 4.52 0.03 0.03 0.03 99.21%
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