[PAM-A40M] YoY Cumulative 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- 63.93%
YoY- -136.97%
View:
Show?
Cumulative Result
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 212 -124 460 10 167 466 1,924 -33.00%
PBT 189 -179 411 -44 119 517 1,862 -33.99%
Tax 0 0 0 0 0 0 -41 -
NP 189 -179 411 -44 119 517 1,821 -33.72%
-
NP to SH 189 -179 411 -44 119 517 1,821 -33.72%
-
Tax Rate 0.00% - 0.00% - 0.00% 0.00% 2.20% -
Total Cost 23 55 49 54 48 -51 103 -23.83%
-
Net Worth 4,899 4,710 2,528 240,914 0 233,384 1,421,787 -64.29%
Dividend
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 1 0 102 101 - 331 -
Div Payout % - 0.00% 0.23% 0.00% 85.71% - 18.18% -
Equity
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,899 4,710 2,528 240,914 0 233,384 1,421,787 -64.29%
NOSH 2,700 2,700 1,350 146,666 169,999 136,052 827,727 -64.64%
Ratio Analysis
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 89.15% 0.00% 89.35% -440.00% 71.26% 110.94% 94.65% -
ROE 3.86% -3.80% 16.26% -0.02% 0.00% 0.22% 0.13% -
Per Share
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.85 0.00 34.07 0.01 0.10 0.34 0.23 89.84%
EPS 0.07 -0.08 0.30 -0.03 0.07 0.38 0.22 -18.77%
DPS 0.00 0.07 0.07 0.07 0.06 0.00 0.04 -
NAPS 1.8147 1.7447 1.8728 1.6426 0.00 1.7154 1.7177 1.00%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.70 0.00 34.07 0.74 12.37 34.52 142.52 -33.00%
EPS 14.00 -13.26 0.30 -3.26 8.81 38.30 134.89 -33.72%
DPS 0.00 0.14 0.07 7.60 7.56 0.00 24.53 -
NAPS 3.6294 3.4894 1.8728 178.4553 0.00 172.8776 1,053.1757 -64.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.825 1.74 1.905 1.64 1.74 1.71 1.715 -
P/RPS 23.24 0.00 5.59 24,053.33 1,771.26 499.25 737.81 -46.62%
P/EPS 26.07 -26.25 6.26 -5,466.67 2,485.71 450.00 779.55 -46.04%
EY 3.84 -3.81 15.98 -0.02 0.04 0.22 0.13 84.93%
DY 0.00 0.04 0.04 0.04 0.03 0.00 0.02 -
P/NAPS 1.01 1.00 1.02 1.00 0.00 1.00 1.00 0.18%
Price Multiplier on Announcement Date
31/12/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 1.875 1.885 1.945 1.705 1.66 1.745 1.64 -
P/RPS 23.88 0.00 5.71 25,006.67 1,689.82 509.47 705.55 -45.92%
P/EPS 26.79 -28.43 6.39 -5,683.33 2,371.43 459.21 745.45 -45.33%
EY 3.73 -3.52 15.65 -0.02 0.04 0.22 0.13 83.95%
DY 0.00 0.04 0.04 0.04 0.04 0.00 0.02 -
P/NAPS 1.03 1.08 1.04 1.04 0.00 1.02 0.95 1.47%

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