[PAM-A40M] QoQ TTM Result on 30-Sep-2015 [#1]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -91.47%
YoY- -95.99%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 10 -166 109 114 307 524 298 -89.61%
PBT -45 -243 14 18 211 441 242 -
Tax 0 0 0 0 0 0 0 -
NP -45 -243 14 18 211 441 242 -
-
NP to SH -45 -243 14 18 211 441 242 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 55 77 95 96 96 83 56 -1.19%
-
Net Worth 213,538 231,042 242,107 139,090 232,093 141,428 228,164 -4.32%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 91 79 79 79 79 68 68 21.45%
Div Payout % 0.00% 0.00% 571.42% 444.44% 37.91% 15.59% 28.41% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 213,538 231,042 242,107 139,090 232,093 141,428 228,164 -4.32%
NOSH 130,000 140,000 143,999 139,090 133,333 141,428 126,666 1.74%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -450.00% 0.00% 12.84% 15.79% 68.73% 84.16% 81.21% -
ROE -0.02% -0.11% 0.01% 0.01% 0.09% 0.31% 0.11% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.01 0.00 0.08 0.08 0.23 0.37 0.24 -88.00%
EPS -0.03 -0.17 0.01 0.01 0.16 0.31 0.19 -
DPS 0.07 0.06 0.06 0.06 0.06 0.05 0.05 25.17%
NAPS 1.6426 1.6503 1.6813 1.00 1.7407 1.00 1.8013 -5.96%
Adjusted Per Share Value based on latest NOSH - 139,090
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.74 0.00 8.07 8.44 22.74 38.81 22.07 -89.62%
EPS -3.33 -18.00 1.04 1.33 15.63 32.67 17.93 -
DPS 6.74 5.93 5.93 5.93 5.93 5.09 5.09 20.60%
NAPS 158.1763 171.1422 179.3387 103.0303 171.921 104.7619 169.0109 -4.32%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.64 1.655 1.67 1.66 1.74 1.88 1.785 -
P/RPS 21,320.00 0.00 2,206.24 2,025.36 755.70 507.42 758.72 826.16%
P/EPS -4,737.78 -953.50 17,177.14 12,827.27 1,099.53 602.92 934.30 -
EY -0.02 -0.10 0.01 0.01 0.09 0.17 0.11 -
DY 0.04 0.03 0.03 0.03 0.03 0.03 0.03 21.16%
P/NAPS 1.00 1.00 0.99 1.66 1.00 1.88 0.99 0.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 -
Price 1.705 1.665 1.62 1.72 1.66 1.81 1.86 -
P/RPS 22,165.00 0.00 2,140.18 2,098.56 720.96 488.52 790.60 824.74%
P/EPS -4,925.56 -959.26 16,662.86 13,290.91 1,048.97 580.47 973.55 -
EY -0.02 -0.10 0.01 0.01 0.10 0.17 0.10 -
DY 0.04 0.03 0.03 0.03 0.04 0.03 0.03 21.16%
P/NAPS 1.04 1.01 0.96 1.72 0.95 1.81 1.03 0.64%

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