[PAM-A40M] YoY TTM Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 94.09%
YoY- 275.72%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 333 477 -166 524 725 2,191 2,628 -29.11%
PBT 280 427 -243 441 726 2,149 2,472 -30.42%
Tax 0 0 0 0 -41 0 -1 -
NP 280 427 -243 441 685 2,149 2,471 -30.42%
-
NP to SH 280 427 -243 441 685 2,149 2,471 -30.42%
-
Tax Rate 0.00% 0.00% - 0.00% 5.65% 0.00% 0.04% -
Total Cost 53 50 77 83 40 42 157 -16.54%
-
Net Worth 5,291 2,566 231,042 141,428 268,127 1,446,059 1,280,962 -59.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 91 79 68 329 430 - -
Div Payout % 0.34% 21.31% 0.00% 15.59% 48.18% 20.01% - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,291 2,566 231,042 141,428 268,127 1,446,059 1,280,962 -59.92%
NOSH 2,700 1,350 140,000 141,428 160,000 824,999 788,333 -61.15%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 84.08% 89.52% 0.00% 84.16% 94.48% 98.08% 94.03% -
ROE 5.29% 16.64% -0.11% 0.31% 0.26% 0.15% 0.19% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.33 35.33 0.00 0.37 0.45 0.27 0.33 82.79%
EPS 10.37 31.63 -0.17 0.31 0.43 0.26 0.31 79.45%
DPS 0.04 6.74 0.06 0.05 0.21 0.05 0.00 -
NAPS 1.9597 1.9011 1.6503 1.00 1.6758 1.7528 1.6249 3.17%
Adjusted Per Share Value based on latest NOSH - 1,350
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.67 35.33 0.00 38.81 53.70 162.30 194.67 -29.11%
EPS 20.74 31.63 -18.00 32.67 50.74 159.19 183.04 -30.42%
DPS 0.07 6.74 5.93 5.09 24.44 31.85 0.00 -
NAPS 3.9194 1.9011 171.1422 104.7619 198.6133 1,071.1555 948.8613 -59.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.035 1.91 1.655 1.88 1.70 1.755 1.55 -
P/RPS 16.50 5.41 0.00 507.42 375.17 660.83 464.96 -42.66%
P/EPS 19.62 6.04 -953.50 602.92 397.08 673.74 494.50 -41.58%
EY 5.10 16.56 -0.10 0.17 0.25 0.15 0.20 71.52%
DY 0.02 3.53 0.03 0.03 0.12 0.03 0.00 -
P/NAPS 1.04 1.00 1.00 1.88 1.01 1.00 0.95 1.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 31/05/16 28/05/15 29/05/14 30/05/13 25/05/12 -
Price 1.95 1.93 1.665 1.81 1.715 1.74 1.485 -
P/RPS 15.81 5.46 0.00 488.52 378.48 655.18 445.46 -42.65%
P/EPS 18.80 6.10 -959.26 580.47 400.58 667.99 473.77 -41.58%
EY 5.32 16.39 -0.10 0.17 0.25 0.15 0.21 71.33%
DY 0.02 3.49 0.03 0.03 0.12 0.03 0.00 -
P/NAPS 1.00 1.02 1.01 1.81 1.02 0.99 0.91 1.58%

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