[PAM-C50] YoY Quarter Result on 30-Jun-2015 [#4]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -36.32%
YoY- 389.59%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue -145 238 615 1,171 388 1,469 419 -
PBT -332 187 559 1,119 263 1,557 452 -
Tax 711 -24 -36 -37 -42 86 34 65.94%
NP 379 163 523 1,082 221 1,643 486 -4.05%
-
NP to SH 379 163 523 1,082 221 1,643 486 -4.05%
-
Tax Rate - 12.83% 6.44% 3.31% 15.97% -5.52% -7.52% -
Total Cost -524 75 92 89 167 -174 -67 40.86%
-
Net Worth 15,170 14,448 1,522,976 1,970,186 1,085,331 2,778,970 1,022,544 -50.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 15,170 14,448 1,522,976 1,970,186 1,085,331 2,778,970 1,022,544 -50.41%
NOSH 9,750 9,750 1,307,500 1,352,500 1,105,000 3,285,999 1,215,000 -55.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.00% 68.49% 85.04% 92.40% 56.96% 111.84% 115.99% -
ROE 2.50% 1.13% 0.03% 0.05% 0.02% 0.06% 0.05% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 2.44 0.05 0.09 0.04 0.04 0.03 -
EPS -0.03 0.02 0.04 0.08 0.02 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5559 1.4819 1.1648 1.4567 0.9822 0.8457 0.8416 10.77%
Adjusted Per Share Value based on latest NOSH - 1,352,500
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.00 5.23 13.52 25.74 8.53 32.29 9.21 -
EPS 8.33 3.58 11.49 23.78 4.86 36.11 10.68 -4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3341 3.1755 334.72 433.0081 238.5343 610.7627 224.7349 -50.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.54 1.48 1.16 1.455 0.985 0.855 0.84 -
P/RPS 0.00 60.63 2,466.18 1,680.52 2,805.22 1,912.55 2,435.80 -
P/EPS 39.62 88.53 2,900.00 1,818.75 4,925.00 1,710.00 2,100.00 -48.38%
EY 2.52 1.13 0.03 0.05 0.02 0.06 0.05 92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.00 1.00 1.00 1.01 1.00 -0.16%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 16/08/12 -
Price 1.57 1.65 1.29 1.30 1.055 0.94 0.86 -
P/RPS 0.00 67.59 2,742.56 1,501.49 3,004.57 2,102.68 2,493.80 -
P/EPS 40.39 98.70 3,225.00 1,625.00 5,275.00 1,880.00 2,150.00 -48.42%
EY 2.48 1.01 0.03 0.06 0.02 0.05 0.05 91.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.11 0.89 1.07 1.11 1.02 -0.16%

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