[PDZ] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 15.29%
YoY- -265.3%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 148,292 136,926 135,412 204,147 222,250 250,452 266,420 -32.35%
PBT 1,370 1,874 984 -11,501 -13,340 -12,294 -15,628 -
Tax -440 -342 -316 -474 -714 -788 -840 -35.04%
NP 930 1,532 668 -11,975 -14,054 -13,082 -16,468 -
-
NP to SH 400 1,228 332 -12,584 -14,856 -14,162 -17,784 -
-
Tax Rate 32.12% 18.25% 32.11% - - - - -
Total Cost 147,361 135,394 134,744 216,122 236,305 263,534 282,888 -35.28%
-
Net Worth 110,000 96,485 91,300 95,464 95,751 104,903 104,611 3.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 6,119 12,204 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 110,000 96,485 91,300 95,464 95,751 104,903 104,611 3.40%
NOSH 1,000,000 877,142 830,000 867,862 870,468 874,197 871,764 9.58%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.63% 1.12% 0.49% -5.87% -6.32% -5.22% -6.18% -
ROE 0.36% 1.27% 0.36% -13.18% -15.52% -13.50% -17.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.83 15.61 16.31 23.52 25.53 28.65 30.56 -38.27%
EPS 0.04 0.14 0.04 -1.45 -1.71 -1.62 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 1.40 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.12 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 848,235
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.20 23.27 23.01 34.70 37.77 42.57 45.28 -32.36%
EPS 0.07 0.21 0.06 -2.14 -2.52 -2.41 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 1.04 2.07 -
NAPS 0.187 0.164 0.1552 0.1623 0.1627 0.1783 0.1778 3.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.09 0.09 0.30 0.10 0.12 -
P/RPS 0.61 0.58 0.55 0.38 1.17 0.35 0.39 34.78%
P/EPS 225.00 64.29 225.00 -6.21 -17.58 -6.17 -5.88 -
EY 0.44 1.56 0.44 -16.11 -5.69 -16.20 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 7.00 11.67 -
P/NAPS 0.82 0.82 0.82 0.82 2.73 0.83 1.00 -12.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 25/02/10 25/11/09 27/08/09 29/05/09 26/02/09 18/11/08 -
Price 0.08 0.09 0.09 0.09 0.10 0.09 0.09 -
P/RPS 0.54 0.58 0.55 0.38 0.39 0.31 0.29 51.41%
P/EPS 200.00 64.29 225.00 -6.21 -5.86 -5.56 -4.41 -
EY 0.50 1.56 0.44 -16.11 -17.07 -18.00 -22.67 -
DY 0.00 0.00 0.00 0.00 0.00 7.78 15.56 -
P/NAPS 0.73 0.82 0.82 0.82 0.91 0.75 0.75 -1.78%

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