[PDZ] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -392.84%
YoY- -538.39%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 8,951 10,065 10,070 10,280 92,611 101,109 54,935 -70.06%
PBT -10,542 -4,089 -5,862 -10,444 -1,504 -3,318 -5,255 58.86%
Tax 64 0 0 0 -483 362 357 -68.10%
NP -10,478 -4,089 -5,862 -10,444 -1,987 -2,956 -4,898 65.79%
-
NP to SH -10,143 -3,680 -5,322 -9,364 -1,900 -3,452 -5,283 54.29%
-
Tax Rate - - - - - - - -
Total Cost 19,429 14,154 15,932 20,724 94,598 104,065 59,833 -52.65%
-
Net Worth 73,348 26,079 26,079 26,079 26,079 26,079 26,059 98.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 73,348 26,079 26,079 26,079 26,079 26,079 26,059 98.97%
NOSH 217,330 869,321 869,321 869,321 869,321 869,321 868,666 -60.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -117.06% -40.63% -58.21% -101.60% -2.15% -2.92% -8.92% -
ROE -13.83% -14.11% -20.41% -35.91% -7.29% -13.24% -20.27% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.10 1.16 1.16 1.18 10.65 11.63 6.32 -68.72%
EPS -1.24 -0.43 -0.62 -1.08 -0.22 -0.40 -0.61 60.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.03 0.03 0.03 0.03 0.03 0.03 107.59%
Adjusted Per Share Value based on latest NOSH - 869,321
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.52 1.71 1.71 1.75 15.74 17.18 9.34 -70.09%
EPS -1.72 -0.63 -0.90 -1.59 -0.32 -0.59 -0.90 53.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1247 0.0443 0.0443 0.0443 0.0443 0.0443 0.0443 98.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.05 0.05 0.07 0.07 0.075 0.06 -
P/RPS 12.29 4.32 4.32 5.92 0.66 0.64 0.95 448.52%
P/EPS -10.85 -11.81 -8.17 -6.50 -32.03 -18.89 -9.87 6.49%
EY -9.22 -8.47 -12.24 -15.39 -3.12 -5.29 -10.14 -6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.67 1.67 2.33 2.33 2.50 2.00 -17.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 25/08/17 24/05/17 28/02/17 25/11/16 30/08/16 -
Price 0.08 0.045 0.045 0.06 0.065 0.06 0.075 -
P/RPS 7.28 3.89 3.88 5.07 0.61 0.52 1.19 233.39%
P/EPS -6.43 -10.63 -7.35 -5.57 -29.74 -15.11 -12.33 -35.13%
EY -15.56 -9.41 -13.60 -17.95 -3.36 -6.62 -8.11 54.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.50 1.50 2.00 2.17 2.00 2.50 -49.67%

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