[PAM-C50] YoY TTM Result on 31-Dec-2010 [#2]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -28.84%
YoY--%
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 9,211 3,869 4,251 599 148.46%
PBT 9,165 3,746 4,609 380 188.64%
Tax 65 30 3 0 -
NP 9,230 3,776 4,612 380 189.32%
-
NP to SH 9,230 3,776 4,612 380 189.32%
-
Tax Rate -0.71% -0.80% -0.07% 0.00% -
Total Cost -19 93 -361 219 -
-
Net Worth 1,007,762 2,861,262 1,133,839 1,586,199 -14.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,007,762 2,861,262 1,133,839 1,586,199 -14.02%
NOSH 995,714 2,977,999 1,318,571 1,540,000 -13.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 100.21% 97.60% 108.49% 63.44% -
ROE 0.92% 0.13% 0.41% 0.02% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.93 0.13 0.32 0.04 185.14%
EPS 0.93 0.13 0.35 0.02 259.17%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.0121 0.9608 0.8599 1.03 -0.58%
Adjusted Per Share Value based on latest NOSH - 1,540,000
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 202.44 85.03 93.43 13.16 148.49%
EPS 202.86 82.99 101.36 8.35 189.34%
DPS 0.00 0.00 0.00 0.00 -
NAPS 221.4863 628.8489 249.1955 348.6154 -14.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.015 0.965 0.87 1.03 -
P/RPS 109.72 742.77 269.86 2,648.08 -65.36%
P/EPS 109.50 761.06 248.73 4,174.21 -70.25%
EY 0.91 0.13 0.40 0.02 256.58%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.01 1.00 0.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/14 28/02/13 16/02/12 - -
Price 0.95 0.96 0.95 0.00 -
P/RPS 102.70 738.92 294.67 0.00 -
P/EPS 102.48 757.12 271.61 0.00 -
EY 0.98 0.13 0.37 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.00 1.10 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