[PAM-A40M] YoY Annualized Quarter 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- -34.89%
YoY- -65.26%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 514 -108 336 797 2,464 688 2,341 -22.31%
PBT 465 -162 286 836 2,406 622 1,964 -21.32%
Tax 0 0 0 0 0 0 0 -
NP 465 -162 286 836 2,406 622 1,964 -21.32%
-
NP to SH 465 -162 286 836 2,406 622 1,964 -21.32%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 49 54 49 -38 57 65 377 -28.80%
-
Net Worth 2,566 223,706 149,374 437,802 1,438,092 1,264,712 1,268,416 -64.40%
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 2,566 223,706 149,374 437,802 1,438,092 1,264,712 1,268,416 -64.40%
NOSH 1,350 135,554 149,374 261,250 820,454 778,332 818,333 -65.59%
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 90.41% 0.00% 85.32% 104.85% 97.67% 90.50% 83.88% -
ROE 18.13% -0.07% 0.19% 0.19% 0.17% 0.05% 0.15% -
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 38.12 0.00 0.22 0.31 0.30 0.09 0.29 125.32%
EPS 0.35 0.12 0.33 0.32 0.29 0.08 0.24 6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9011 1.6503 1.00 1.6758 1.7528 1.6249 1.55 3.45%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 38.12 0.00 24.89 59.06 182.52 50.96 173.43 -22.29%
EPS 0.35 -12.05 21.23 61.93 178.27 46.12 145.48 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9011 165.7085 110.6479 324.2983 1,065.2537 936.824 939.5678 -64.40%
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 1.91 1.655 1.88 1.70 1.755 1.55 1.62 -
P/RPS 5.01 0.00 835.79 557.01 584.37 1,753.51 566.22 -54.48%
P/EPS 5.54 -1,379.17 979.62 531.25 598.30 1,937.50 675.00 -55.05%
EY 18.05 -0.07 0.10 0.19 0.17 0.05 0.15 122.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.88 1.01 1.00 0.95 1.05 -0.80%
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 26/05/11 -
Price 1.93 1.665 1.81 1.715 1.74 1.485 1.65 -
P/RPS 5.06 0.00 804.67 561.93 579.38 1,679.98 576.70 -54.55%
P/EPS 5.60 -1,387.50 943.15 535.94 593.18 1,856.25 687.50 -55.11%
EY 17.86 -0.07 0.11 0.19 0.17 0.05 0.15 121.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.01 1.81 1.02 0.99 0.91 1.06 -0.63%

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