[PAM-A40M] YoY TTM Result on 30-Sep-2011 [#1]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -23.34%
YoY- -12.24%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 474 1,609 2,486 1,570 1,344 -22.92%
PBT 449 1,571 2,448 1,170 1,322 -23.64%
Tax 0 -41 0 -1 10 -
NP 449 1,530 2,448 1,169 1,332 -23.78%
-
NP to SH 449 1,530 2,448 1,169 1,332 -23.78%
-
Tax Rate 0.00% 2.61% 0.00% 0.09% -0.76% -
Total Cost 25 79 38 401 12 20.12%
-
Net Worth 232,680 1,237,353 1,331,501 752,284 1,273,558 -34.60%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 68 329 430 - - -
Div Payout % 15.31% 21.57% 17.57% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 232,680 1,237,353 1,331,501 752,284 1,273,558 -34.60%
NOSH 133,333 739,999 826,250 520,000 832,500 -36.71%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 94.73% 95.09% 98.47% 74.46% 99.11% -
ROE 0.19% 0.12% 0.18% 0.16% 0.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.36 0.22 0.30 0.30 0.16 22.45%
EPS 0.34 0.21 0.30 0.22 0.16 20.72%
DPS 0.05 0.04 0.05 0.00 0.00 -
NAPS 1.7451 1.6721 1.6115 1.4467 1.5298 3.34%
Adjusted Per Share Value based on latest NOSH - 813,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.11 119.19 184.15 116.30 99.56 -22.92%
EPS 33.26 113.33 181.33 86.59 98.67 -23.78%
DPS 5.09 24.44 31.85 0.00 0.00 -
NAPS 172.3556 916.5585 986.2977 557.2474 943.3767 -34.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.745 1.72 1.61 1.435 1.53 -
P/RPS 490.86 791.05 535.10 475.29 947.71 -15.15%
P/EPS 518.19 831.90 543.41 638.32 956.25 -14.19%
EY 0.19 0.12 0.18 0.16 0.10 17.39%
DY 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 1.00 1.03 1.00 0.99 1.00 0.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/11/14 27/11/13 28/11/12 30/11/11 - -
Price 1.74 1.665 1.60 1.46 0.00 -
P/RPS 489.45 765.76 531.78 483.57 0.00 -
P/EPS 516.70 805.29 540.03 649.44 0.00 -
EY 0.19 0.12 0.19 0.15 0.00 -
DY 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 1.00 1.00 0.99 1.01 0.00 -

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