[PAM-C50] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -8.26%
YoY- 238.07%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 615 1,171 388 1,469 419 0 -
PBT 559 1,119 263 1,557 452 -537 -
Tax -36 -37 -42 86 34 -19 13.61%
NP 523 1,082 221 1,643 486 -556 -
-
NP to SH 523 1,082 221 1,643 486 -556 -
-
Tax Rate 6.44% 3.31% 15.97% -5.52% -7.52% - -
Total Cost 92 89 167 -174 -67 556 -30.19%
-
Net Worth 1,522,976 1,970,186 1,085,331 2,778,970 1,022,544 1,387,359 1.88%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,522,976 1,970,186 1,085,331 2,778,970 1,022,544 1,387,359 1.88%
NOSH 1,307,500 1,352,500 1,105,000 3,285,999 1,215,000 1,390,000 -1.21%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 85.04% 92.40% 56.96% 111.84% 115.99% 0.00% -
ROE 0.03% 0.05% 0.02% 0.06% 0.05% -0.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.05 0.09 0.04 0.04 0.03 0.00 -
EPS 0.04 0.08 0.02 0.05 0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1648 1.4567 0.9822 0.8457 0.8416 0.9981 3.13%
Adjusted Per Share Value based on latest NOSH - 3,285,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.52 25.74 8.53 32.29 9.21 0.00 -
EPS 11.49 23.78 4.86 36.11 10.68 -12.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 334.72 433.0081 238.5343 610.7627 224.7349 304.9141 1.88%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.16 1.455 0.985 0.855 0.84 1.005 -
P/RPS 2,466.18 1,680.52 2,805.22 1,912.55 2,435.80 0.00 -
P/EPS 2,900.00 1,818.75 4,925.00 1,710.00 2,100.00 -2,512.50 -
EY 0.03 0.05 0.02 0.06 0.05 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 1.01 1.00 1.01 -0.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 16/08/12 25/08/11 -
Price 1.29 1.30 1.055 0.94 0.86 0.85 -
P/RPS 2,742.56 1,501.49 3,004.57 2,102.68 2,493.80 0.00 -
P/EPS 3,225.00 1,625.00 5,275.00 1,880.00 2,150.00 -2,125.00 -
EY 0.03 0.06 0.02 0.05 0.05 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.89 1.07 1.11 1.02 0.85 5.47%

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