[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 18.29%
YoY- 68.11%
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 138,001 92,098 46,663 180,843 135,029 95,206 51,423 93.23%
PBT 4,650 3,924 1,949 9,189 7,752 7,316 3,774 14.94%
Tax -393 -311 -175 -1,098 -912 -688 -388 0.85%
NP 4,257 3,613 1,774 8,091 6,840 6,628 3,386 16.50%
-
NP to SH 3,857 3,347 1,643 8,091 6,840 6,628 3,386 9.07%
-
Tax Rate 8.45% 7.93% 8.98% 11.95% 11.76% 9.40% 10.28% -
Total Cost 133,744 88,485 44,889 172,752 128,189 88,578 48,037 98.03%
-
Net Worth 84,369 89,585 82,610 80,810 79,766 79,635 76,606 6.65%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,689 2,686 2,687 - - - - -
Div Payout % 69.72% 80.28% 163.55% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 84,369 89,585 82,610 80,810 79,766 79,635 76,606 6.65%
NOSH 76,832 76,766 76,775 76,619 76,595 76,535 76,606 0.19%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.08% 3.92% 3.80% 4.47% 5.07% 6.96% 6.58% -
ROE 4.57% 3.74% 1.99% 10.01% 8.57% 8.32% 4.42% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 179.61 119.97 60.78 236.03 176.29 124.39 67.13 92.84%
EPS 5.02 4.36 2.14 10.56 8.93 8.66 4.42 8.86%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.0981 1.167 1.076 1.0547 1.0414 1.0405 1.00 6.44%
Adjusted Per Share Value based on latest NOSH - 76,748
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.45 15.65 7.93 30.74 22.95 16.18 8.74 93.20%
EPS 0.66 0.57 0.28 1.38 1.16 1.13 0.58 9.00%
DPS 0.46 0.46 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.1434 0.1523 0.1404 0.1373 0.1356 0.1354 0.1302 6.65%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.13 0.14 0.15 0.15 0.20 0.25 0.28 -
P/RPS 0.07 0.12 0.25 0.06 0.11 0.20 0.42 -69.74%
P/EPS 2.59 3.21 7.01 1.42 2.24 2.89 6.33 -44.91%
EY 38.62 31.14 14.27 70.40 44.65 34.64 15.79 81.63%
DY 26.92 25.00 23.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.14 0.14 0.19 0.24 0.28 -43.18%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 29/11/05 29/08/05 25/05/05 25/02/05 29/11/04 -
Price 0.13 0.14 0.14 0.16 0.16 0.24 0.28 -
P/RPS 0.07 0.12 0.23 0.07 0.09 0.19 0.42 -69.74%
P/EPS 2.59 3.21 6.54 1.52 1.79 2.77 6.33 -44.91%
EY 38.62 31.14 15.29 66.00 55.81 36.08 15.79 81.63%
DY 26.92 25.00 25.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.13 0.15 0.15 0.23 0.28 -43.18%

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