[PAM-C50] YoY TTM Result on 30-Jun-2018 [#4]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 19.65%
YoY- -65.49%
View:
Show?
TTM Result
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 688 693 -1,055 956 4,039 -3,496 5,161 -33.14%
PBT 328 227 -1,432 625 3,844 -3,704 4,961 -41.88%
Tax -30 683 654 690 -33 -49 -55 -11.40%
NP 298 910 -778 1,315 3,811 -3,753 4,906 -42.85%
-
NP to SH 298 910 -778 1,315 3,811 -3,753 4,906 -42.85%
-
Tax Rate 9.15% -300.88% - -110.40% 0.86% - 1.11% -
Total Cost 390 -217 -277 -359 228 257 255 8.85%
-
Net Worth 9,383 11,517 10,509 15,170 14,448 1,522,976 1,970,186 -65.63%
Dividend
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 9,383 11,517 10,509 15,170 14,448 1,522,976 1,970,186 -65.63%
NOSH 5,850 7,150 7,150 9,750 9,750 1,307,500 1,352,500 -66.29%
Ratio Analysis
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 43.31% 131.31% 0.00% 137.55% 94.36% 0.00% 95.06% -
ROE 3.18% 7.90% -7.40% 8.67% 26.38% -0.25% 0.25% -
Per Share
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.76 9.69 0.00 9.81 41.43 0.00 0.38 98.51%
EPS 5.09 12.73 -10.88 13.49 39.09 -0.29 0.36 69.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6041 1.6109 1.4699 1.5559 1.4819 1.1648 1.4567 1.94%
Adjusted Per Share Value based on latest NOSH - 9,750
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.12 15.23 0.00 21.01 88.77 0.00 113.43 -33.14%
EPS 6.55 20.00 -17.10 28.90 83.76 -82.48 107.82 -42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0624 2.5314 2.3098 3.3341 3.1755 334.72 433.0081 -65.63%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/20 28/06/19 31/12/18 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.605 1.585 1.47 1.54 1.48 1.16 1.455 -
P/RPS 13.65 16.35 0.00 15.71 3.57 0.00 381.30 -48.58%
P/EPS 31.51 12.45 -13.51 11.42 3.79 -404.13 401.12 -39.84%
EY 3.17 8.03 -7.40 8.76 26.41 -0.25 0.25 66.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 1.00 0.99 1.00 1.00 1.00 0.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/08/20 30/08/19 28/02/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 1.615 1.52 1.605 1.57 1.65 1.29 1.30 -
P/RPS 13.73 15.68 0.00 16.01 3.98 0.00 340.68 -47.35%
P/EPS 31.70 11.94 -14.75 11.64 4.22 -449.42 358.39 -38.40%
EY 3.15 8.37 -6.78 8.59 23.69 -0.22 0.28 62.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 1.09 1.01 1.11 1.11 0.89 2.55%

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