[PDZ] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -59.27%
YoY- -368.52%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 33,853 204,147 166,688 125,226 66,605 234,051 178,805 -66.99%
PBT 246 -11,501 -10,005 -6,147 -3,907 9,280 9,513 -91.23%
Tax -79 -474 -536 -394 -210 -739 -463 -69.20%
NP 167 -11,975 -10,541 -6,541 -4,117 8,541 9,050 -92.99%
-
NP to SH 83 -12,584 -11,142 -7,081 -4,446 7,613 8,301 -95.34%
-
Tax Rate 32.11% - - - - 7.96% 4.87% -
Total Cost 33,686 216,122 177,229 131,767 70,722 225,510 169,755 -65.94%
-
Net Worth 91,300 95,464 95,751 104,903 104,611 109,965 107,912 -10.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,059 3,051 2,960 - -
Div Payout % - - - 0.00% 0.00% 38.89% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 91,300 95,464 95,751 104,903 104,611 109,965 107,912 -10.53%
NOSH 830,000 867,862 870,468 874,197 871,764 845,888 830,100 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.49% -5.87% -6.32% -5.22% -6.18% 3.65% 5.06% -
ROE 0.09% -13.18% -11.64% -6.75% -4.25% 6.92% 7.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.08 23.52 19.15 14.32 7.64 27.67 21.54 -66.98%
EPS 0.01 -1.45 -1.28 -0.81 -0.51 0.90 1.00 -95.34%
DPS 0.00 0.00 0.00 0.35 0.35 0.35 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.13 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 878,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.75 34.70 28.33 21.28 11.32 39.78 30.39 -67.00%
EPS 0.01 -2.14 -1.89 -1.20 -0.76 1.29 1.41 -96.29%
DPS 0.00 0.00 0.00 0.52 0.52 0.50 0.00 -
NAPS 0.1552 0.1623 0.1627 0.1783 0.1778 0.1869 0.1834 -10.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.09 0.30 0.10 0.12 0.12 0.16 -
P/RPS 2.21 0.38 1.57 0.70 1.57 0.43 0.74 107.24%
P/EPS 900.00 -6.21 -23.44 -12.35 -23.53 13.33 16.00 1364.48%
EY 0.11 -16.11 -4.27 -8.10 -4.25 7.50 6.25 -93.21%
DY 0.00 0.00 0.00 3.50 2.92 2.92 0.00 -
P/NAPS 0.82 0.82 2.73 0.83 1.00 0.92 1.23 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 29/05/09 26/02/09 18/11/08 25/08/08 26/05/08 -
Price 0.09 0.09 0.10 0.09 0.09 0.12 0.13 -
P/RPS 2.21 0.38 0.52 0.63 1.18 0.43 0.60 138.31%
P/EPS 900.00 -6.21 -7.81 -11.11 -17.65 13.33 13.00 1581.69%
EY 0.11 -16.11 -12.80 -9.00 -5.67 7.50 7.69 -94.09%
DY 0.00 0.00 0.00 3.89 3.89 2.92 0.00 -
P/NAPS 0.82 0.82 0.91 0.75 0.75 0.92 1.00 -12.38%

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