[PAM-C50] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 34.17%
YoY- -176.52%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,068 5,246 7,944 -3,495 -5,481 -4,364 -7,972 -
PBT 4,876 5,060 7,768 -3,704 -5,685 -4,582 -8,192 -
Tax -13 -18 -32 -50 -17 -26 -48 -58.10%
NP 4,862 5,042 7,736 -3,754 -5,702 -4,608 -8,240 -
-
NP to SH 4,862 5,042 7,736 -3,754 -5,702 -4,608 -8,240 -
-
Tax Rate 0.27% 0.36% 0.41% - - - - -
Total Cost 205 204 208 259 221 244 268 -16.34%
-
Net Worth 16,223 15,096 16,318 1,599,658 1,454,698 1,752,259 1,373,333 -94.79%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 16,223 15,096 16,318 1,599,658 1,454,698 1,752,259 1,373,333 -94.79%
NOSH 11,050 11,050 12,350 1,373,333 1,296,060 1,355,294 1,373,333 -95.97%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 95.95% 96.11% 97.38% 0.00% 0.00% 0.00% 0.00% -
ROE 29.97% 33.40% 47.41% -0.23% -0.39% -0.26% -0.60% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 45.86 47.48 64.32 0.00 0.00 0.00 0.00 -
EPS 0.41 0.42 0.64 -0.30 -0.44 -0.34 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4682 1.3662 1.3213 1.1648 1.1224 1.2929 1.00 29.14%
Adjusted Per Share Value based on latest NOSH - 1,307,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.38 115.30 174.59 0.00 0.00 0.00 0.00 -
EPS 106.87 110.81 170.02 -82.51 -125.33 -101.27 -181.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5656 3.3179 3.5864 351.5733 319.7139 385.112 301.8315 -94.79%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.48 1.36 1.335 1.16 1.125 1.30 1.31 -
P/RPS 3.23 2.86 2.08 0.00 0.00 0.00 0.00 -
P/EPS 3.36 2.98 2.13 -424.37 -255.68 -382.35 -218.33 -
EY 29.73 33.55 46.92 -0.24 -0.39 -0.26 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.01 1.00 1.00 1.01 1.31 -15.90%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 01/12/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 1.47 1.49 1.40 1.29 1.165 1.095 1.32 -
P/RPS 3.21 3.14 2.18 0.00 0.00 0.00 0.00 -
P/EPS 3.34 3.27 2.24 -471.92 -264.77 -322.06 -220.00 -
EY 29.94 30.62 44.74 -0.21 -0.38 -0.31 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.06 1.11 1.04 0.85 1.32 -16.88%

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