[PAM-A40M] YoY Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -149.26%
YoY- -223.81%
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
Revenue 103 201 108 -210 267 77 84 2.95%
PBT 80 177 84 -234 250 65 72 1.51%
Tax -3 0 0 0 0 0 0 -
NP 77 177 84 -234 250 65 72 0.96%
-
NP to SH 77 177 84 -234 250 65 72 0.96%
-
Tax Rate 3.75% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 26 24 24 24 17 12 12 11.66%
-
Net Worth 2,153 4,328 4,268 4,955 5,329 231,282 242,107 -49.03%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,153 4,328 4,268 4,955 5,329 231,282 242,107 -49.03%
NOSH 1,350 2,700 2,700 2,700 2,700 129,999 143,999 -48.65%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 74.76% 88.06% 77.78% 0.00% 93.63% 84.42% 85.71% -
ROE 3.58% 4.09% 1.97% -4.72% 4.69% 0.03% 0.03% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.63 7.44 4.00 0.00 9.89 0.06 0.06 99.70%
EPS 0.06 0.07 0.03 -0.09 0.09 0.05 0.05 2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5951 1.603 1.5808 1.8354 1.9739 1.7791 1.6813 -0.74%
Adjusted Per Share Value based on latest NOSH - 2,700
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.63 14.89 8.00 0.00 19.78 5.70 6.22 2.95%
EPS 0.06 13.11 6.22 -17.33 18.52 4.81 5.33 -47.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5951 3.206 3.1616 3.6708 3.9478 171.3207 179.3387 -49.03%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 29/12/17 30/12/16 31/12/15 -
Price 1.65 1.61 1.68 1.82 1.96 1.78 1.67 -
P/RPS 21.63 21.63 42.00 0.00 19.82 3,005.19 2,862.86 -50.21%
P/EPS 28.93 24.56 54.00 -21.00 21.17 3,560.00 3,340.00 -49.23%
EY 3.46 4.07 1.85 -4.76 4.72 0.03 0.03 96.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.06 0.99 0.99 1.00 0.99 0.56%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/23 25/02/22 26/02/21 28/02/20 28/02/18 28/02/17 29/02/16 -
Price 1.685 1.75 1.635 1.735 2.05 1.87 1.62 -
P/RPS 22.08 23.51 40.88 0.00 20.73 3,157.14 2,777.14 -49.84%
P/EPS 29.54 26.69 52.55 -20.02 22.14 3,740.00 3,240.00 -48.85%
EY 3.38 3.75 1.90 -5.00 4.52 0.03 0.03 96.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.03 0.95 1.04 1.05 0.96 1.42%

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