[PAM-A40M] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -17.54%
YoY- -71.61%
Quarter Report
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 252 140 51 466 598 624 359 -21.03%
PBT 215 116 40 517 627 642 370 -30.38%
Tax 0 0 0 0 0 0 0 -
NP 215 116 40 517 627 642 370 -30.38%
-
NP to SH 215 116 40 517 627 642 370 -30.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 37 24 11 -51 -29 -18 -11 -
-
Net Worth 149,375 232,167 232,680 233,384 437,802 410,954 1,237,353 -75.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 149,375 232,167 232,680 233,384 437,802 410,954 1,237,353 -75.60%
NOSH 149,375 128,888 133,333 136,052 261,250 246,923 739,999 -65.62%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 85.32% 82.86% 78.43% 110.94% 104.85% 102.88% 103.06% -
ROE 0.14% 0.05% 0.02% 0.22% 0.14% 0.16% 0.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.17 0.11 0.04 0.34 0.23 0.25 0.05 126.27%
EPS 0.25 0.09 0.03 0.38 0.24 0.26 0.05 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.8013 1.7451 1.7154 1.6758 1.6643 1.6721 -29.03%
Adjusted Per Share Value based on latest NOSH - 137,500
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.67 10.37 3.78 34.52 44.30 46.22 26.59 -21.01%
EPS 15.93 8.59 2.96 38.30 46.44 47.56 27.41 -30.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 110.6482 171.976 172.3556 172.8776 324.2983 304.4104 916.5585 -75.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.88 1.785 1.745 1.71 1.70 1.68 1.72 -
P/RPS 1,114.39 1,643.33 4,562.09 499.25 742.68 664.79 3,545.40 -53.80%
P/EPS 1,306.16 1,983.33 5,816.67 450.00 708.33 646.15 3,440.00 -47.59%
EY 0.08 0.05 0.02 0.22 0.14 0.15 0.03 92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.99 1.00 1.00 1.01 1.01 1.03 49.40%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 29/08/14 29/05/14 28/02/14 27/11/13 -
Price 1.81 1.86 1.74 1.745 1.715 1.685 1.665 -
P/RPS 1,072.89 1,712.38 4,549.02 509.47 749.24 666.77 3,432.03 -53.97%
P/EPS 1,257.53 2,066.67 5,800.00 459.21 714.58 648.08 3,330.00 -47.78%
EY 0.08 0.05 0.02 0.22 0.14 0.15 0.03 92.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.03 1.00 1.02 1.02 1.01 1.00 48.57%

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