[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 7.16%
YoY- 283.23%
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 151,481 106,869 53,386 212,546 158,606 109,614 57,218 91.26%
PBT -1,717 767 420 11,867 10,439 8,222 4,053 -
Tax -855 -655 -314 -1,304 -898 -889 -394 67.53%
NP -2,572 112 106 10,563 9,541 7,333 3,659 -
-
NP to SH -3,642 -684 -265 9,094 8,486 6,524 3,270 -
-
Tax Rate - 85.40% 74.76% 10.99% 8.60% 10.81% 9.72% -
Total Cost 154,053 106,757 53,280 201,983 149,065 102,281 53,559 102.12%
-
Net Worth 104,057 102,599 105,999 103,931 103,910 104,383 103,263 0.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 104,057 102,599 105,999 103,931 103,910 104,383 103,263 0.51%
NOSH 867,142 855,000 883,333 866,095 865,918 869,866 860,526 0.51%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.70% 0.10% 0.20% 4.97% 6.02% 6.69% 6.39% -
ROE -3.50% -0.67% -0.25% 8.75% 8.17% 6.25% 3.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.47 12.50 6.04 24.54 18.32 12.60 6.65 90.27%
EPS -0.42 -0.08 -0.03 1.05 0.98 0.75 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 868,571
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.75 18.16 9.07 36.12 26.96 18.63 9.72 91.34%
EPS -0.62 -0.12 -0.05 1.55 1.44 1.11 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1744 0.1802 0.1766 0.1766 0.1774 0.1755 0.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.07 0.08 0.09 0.09 0.09 0.08 0.06 -
P/RPS 0.40 0.64 1.49 0.37 0.49 0.63 0.90 -41.73%
P/EPS -16.67 -100.00 -300.00 8.57 9.18 10.67 15.79 -
EY -6.00 -1.00 -0.33 11.67 10.89 9.38 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.75 0.75 0.75 0.67 0.50 10.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 25/02/13 30/11/12 30/08/12 30/05/12 21/02/12 29/11/11 -
Price 0.08 0.07 0.08 0.09 0.08 0.11 0.08 -
P/RPS 0.46 0.56 1.32 0.37 0.44 0.87 1.20 -47.19%
P/EPS -19.05 -87.50 -266.67 8.57 8.16 14.67 21.05 -
EY -5.25 -1.14 -0.37 11.67 12.25 6.82 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.67 0.75 0.67 0.92 0.67 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