[PAM-C50] YoY TTM Result on 31-Mar-2014 [#3]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -12.64%
YoY- 51.22%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,416 -2,940 4,378 8,089 5,309 4,022 1,098 26.07%
PBT 4,216 -3,144 4,105 7,998 5,302 4,520 704 34.72%
Tax -45 -50 -60 65 30 3 0 -
NP 4,171 -3,194 4,045 8,063 5,332 4,523 704 34.48%
-
NP to SH 4,171 -3,194 4,045 8,063 5,332 4,523 704 34.48%
-
Tax Rate 1.07% - 1.46% -0.81% -0.57% -0.07% 0.00% -
Total Cost 245 254 333 26 -23 -501 394 -7.60%
-
Net Worth 16,223 1,232,500 1,529,552 986,023 3,227,023 1,030,710 1,684,799 -53.84%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 16,223 1,232,500 1,529,552 986,023 3,227,023 1,030,710 1,684,799 -53.84%
NOSH 11,050 1,232,500 1,132,666 1,040,000 3,581,999 13,650 1,620,000 -56.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 94.45% 0.00% 92.39% 99.68% 100.43% 112.46% 64.12% -
ROE 25.71% -0.26% 0.26% 0.82% 0.17% 0.44% 0.04% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.96 0.00 0.39 0.78 0.15 0.34 0.07 187.74%
EPS 37.75 -0.26 0.36 0.78 0.15 0.38 0.04 212.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.00 1.3504 0.9481 0.9009 0.8772 1.04 5.90%
Adjusted Per Share Value based on latest NOSH - 1,040,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.05 0.00 96.22 177.78 116.68 88.40 24.13 26.08%
EPS 91.67 -70.20 88.90 177.21 117.19 99.41 15.47 34.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5656 270.8791 336.1655 216.7086 709.236 226.5297 370.2857 -53.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.48 1.125 1.355 0.95 0.905 0.88 1.04 -
P/RPS 3.70 0.00 350.56 122.14 610.61 257.09 1,534.43 -63.34%
P/EPS 3.92 -434.11 379.42 122.54 607.97 228.61 2,393.18 -65.63%
EY 25.50 -0.23 0.26 0.82 0.16 0.44 0.04 193.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.13 1.00 1.00 1.00 1.00 1.00 0.16%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 31/05/16 28/05/15 29/05/14 30/05/13 25/05/12 - -
Price 1.47 1.165 1.48 0.96 0.895 0.805 0.00 -
P/RPS 3.68 0.00 382.90 123.43 603.86 235.18 0.00 -
P/EPS 3.89 -449.55 414.42 123.82 601.25 209.13 0.00 -
EY 25.68 -0.22 0.24 0.81 0.17 0.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 1.10 1.01 0.99 0.92 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