[PDZ] QoQ Cumulative Quarter Result on 31-Dec-2001 [#2]

Announcement Date
22-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 72.03%
YoY- -110.89%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 39,611 123,833 90,877 59,764 28,573 125,549 96,361 -44.68%
PBT 1,803 -1,632 414 447 -614 1,657 4,236 -43.38%
Tax -463 1,632 -414 -447 614 -1,174 -547 -10.51%
NP 1,340 0 0 0 0 483 3,689 -49.05%
-
NP to SH 1,340 -3,151 -591 -252 -901 483 3,689 -49.05%
-
Tax Rate 25.68% - 100.00% 100.00% - 70.85% 12.91% -
Total Cost 38,271 123,833 90,877 59,764 28,573 125,066 92,672 -44.51%
-
Net Worth 67,370 53,857 56,637 57,160 56,158 43,610 4,221,855 -93.64%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 67,370 53,857 56,637 57,160 56,158 43,610 4,221,855 -93.64%
NOSH 74,033 61,905 61,562 61,463 61,712 46,893 4,098,888 -93.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.38% 0.00% 0.00% 0.00% 0.00% 0.38% 3.83% -
ROE 1.99% -5.85% -1.04% -0.44% -1.60% 1.11% 0.09% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.50 200.03 147.62 97.24 46.30 267.73 2.35 701.73%
EPS 1.81 -5.09 -0.96 -0.41 -1.46 1.03 0.09 638.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.92 0.93 0.91 0.93 1.03 -7.91%
Adjusted Per Share Value based on latest NOSH - 61,809
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 6.73 21.05 15.45 10.16 4.86 21.34 16.38 -44.70%
EPS 0.23 -0.54 -0.10 -0.04 -0.15 0.08 0.63 -48.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.0915 0.0963 0.0972 0.0954 0.0741 7.1755 -93.64%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.09 0.09 0.10 0.12 0.10 0.10 0.11 -
P/RPS 0.17 0.04 0.07 0.12 0.22 0.04 4.68 -89.00%
P/EPS 4.97 -1.77 -10.42 -29.27 -6.85 9.71 122.22 -88.15%
EY 20.11 -56.56 -9.60 -3.42 -14.60 10.30 0.82 742.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.11 0.13 0.11 0.11 0.11 -6.15%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 30/08/02 31/05/02 22/02/02 29/11/01 30/08/01 25/05/01 -
Price 0.08 0.10 0.10 0.10 0.10 0.13 0.10 -
P/RPS 0.15 0.05 0.07 0.10 0.22 0.05 4.25 -89.21%
P/EPS 4.42 -1.96 -10.42 -24.39 -6.85 12.62 111.11 -88.32%
EY 22.63 -50.90 -9.60 -4.10 -14.60 7.92 0.90 756.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.11 0.11 0.11 0.14 0.10 -6.77%

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