[PAM-A40M] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -8.4%
YoY--%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 725 2,191 2,628 1,756 -25.51%
PBT 726 2,149 2,472 1,463 -20.81%
Tax -41 0 -1 10 -
NP 685 2,149 2,471 1,473 -22.50%
-
NP to SH 685 2,149 2,471 1,473 -22.50%
-
Tax Rate 5.65% 0.00% 0.04% -0.68% -
Total Cost 40 42 157 283 -47.87%
-
Net Worth 268,127 1,446,059 1,280,962 1,046,249 -36.45%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 329 430 - - -
Div Payout % 48.18% 20.01% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 268,127 1,446,059 1,280,962 1,046,249 -36.45%
NOSH 160,000 824,999 788,333 675,000 -38.08%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 94.48% 98.08% 94.03% 83.88% -
ROE 0.26% 0.15% 0.19% 0.14% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.45 0.27 0.33 0.26 20.04%
EPS 0.43 0.26 0.31 0.22 25.00%
DPS 0.21 0.05 0.00 0.00 -
NAPS 1.6758 1.7528 1.6249 1.55 2.63%
Adjusted Per Share Value based on latest NOSH - 675,000
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 53.70 162.30 194.67 130.07 -25.51%
EPS 50.74 159.19 183.04 109.11 -22.50%
DPS 24.44 31.85 0.00 0.00 -
NAPS 198.6133 1,071.1555 948.8613 775.00 -36.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.70 1.755 1.55 1.62 -
P/RPS 375.17 660.83 464.96 622.72 -15.52%
P/EPS 397.08 673.74 494.50 742.36 -18.80%
EY 0.25 0.15 0.20 0.13 24.33%
DY 0.12 0.03 0.00 0.00 -
P/NAPS 1.01 1.00 0.95 1.05 -1.28%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/14 30/05/13 25/05/12 - -
Price 1.715 1.74 1.485 0.00 -
P/RPS 378.48 655.18 445.46 0.00 -
P/EPS 400.58 667.99 473.77 0.00 -
EY 0.25 0.15 0.21 0.00 -
DY 0.12 0.03 0.00 0.00 -
P/NAPS 1.02 0.99 0.91 0.00 -

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