[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -490.06%
YoY- 80.07%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 153,292 102,986 50,270 162,638 117,164 78,163 39,611 146.28%
PBT -5,035 -3,644 -2,906 1,206 1,379 1,740 1,803 -
Tax -1,479 -1,086 -557 -1,834 -1,218 -862 -463 116.74%
NP -6,514 -4,730 -3,463 -628 161 878 1,340 -
-
NP to SH -6,514 -4,730 -3,463 -628 161 878 1,340 -
-
Tax Rate - - - 152.07% 88.32% 49.54% 25.68% -
Total Cost 159,806 107,716 53,733 163,266 117,003 77,285 38,271 159.08%
-
Net Worth 59,922 60,913 62,452 66,021 65,285 66,705 67,370 -7.50%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 59,922 60,913 62,452 66,021 65,285 66,705 67,370 -7.50%
NOSH 74,106 73,906 73,995 73,882 73,181 73,781 74,033 0.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.25% -4.59% -6.89% -0.39% 0.14% 1.12% 3.38% -
ROE -10.87% -7.77% -5.55% -0.95% 0.25% 1.32% 1.99% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 206.85 139.35 67.94 220.13 160.10 105.94 53.50 146.13%
EPS -8.79 -6.40 -4.68 -0.85 0.22 1.19 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8086 0.8242 0.844 0.8936 0.8921 0.9041 0.91 -7.56%
Adjusted Per Share Value based on latest NOSH - 73,738
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.05 17.50 8.54 27.64 19.91 13.28 6.73 146.32%
EPS -1.11 -0.80 -0.59 -0.11 0.03 0.15 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.1035 0.1061 0.1122 0.111 0.1134 0.1145 -7.53%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.31 0.11 0.09 0.09 0.08 0.10 0.09 -
P/RPS 0.15 0.08 0.13 0.04 0.05 0.09 0.17 -7.99%
P/EPS -3.53 -1.72 -1.92 -10.59 36.36 8.40 4.97 -
EY -28.35 -58.18 -52.00 -9.44 2.75 11.90 20.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.13 0.11 0.10 0.09 0.11 0.10 143.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 25/11/02 -
Price 0.29 0.24 0.10 0.10 0.08 0.08 0.08 -
P/RPS 0.14 0.17 0.15 0.05 0.05 0.08 0.15 -4.49%
P/EPS -3.30 -3.75 -2.14 -11.76 36.36 6.72 4.42 -
EY -30.31 -26.67 -46.80 -8.50 2.75 14.88 22.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.12 0.11 0.09 0.09 0.09 151.77%

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