[PDZ] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -36.5%
YoY- -18.68%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 3,707 2,063 1,040 5,000 3,999 2,536 1,127 121.01%
PBT -7,450 -660 -360 -12,193 -8,684 -6,396 -765 355.40%
Tax -142 -142 -77 -284 -135 -133 0 -
NP -7,592 -802 -437 -12,477 -8,819 -6,529 -765 361.16%
-
NP to SH -7,592 -802 -437 -12,038 -8,819 -6,529 -765 361.16%
-
Tax Rate - - - - - - - -
Total Cost 11,299 2,865 1,477 17,477 12,818 9,065 1,892 228.80%
-
Net Worth 46,307 53,058 54,559 50,264 48,812 67,342 47,128 -1.16%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 46,307 53,058 54,559 50,264 48,812 67,342 47,128 -1.16%
NOSH 681,990 681,990 681,990 681,990 681,990 681,990 651,990 3.04%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -204.80% -38.88% -42.02% -249.54% -220.53% -257.45% -67.88% -
ROE -16.39% -1.51% -0.80% -23.95% -18.07% -9.70% -1.62% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.54 0.30 0.15 0.80 0.66 0.34 0.24 71.62%
EPS -1.11 -0.12 -0.06 -1.92 -1.45 -0.87 -0.16 263.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.0778 0.08 0.08 0.08 0.09 0.10 -22.72%
Adjusted Per Share Value based on latest NOSH - 681,990
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.63 0.35 0.18 0.85 0.68 0.43 0.19 122.19%
EPS -1.29 -0.14 -0.07 -2.05 -1.50 -1.11 -0.13 361.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0902 0.0927 0.0854 0.083 0.1145 0.0801 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.03 0.03 0.035 0.03 0.045 0.05 0.06 -
P/RPS 5.52 9.92 22.95 3.77 6.87 14.75 25.09 -63.52%
P/EPS -2.69 -25.51 -54.62 -1.57 -3.11 -5.73 -36.96 -82.54%
EY -37.11 -3.92 -1.83 -63.86 -32.12 -17.45 -2.71 471.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.44 0.38 0.56 0.56 0.60 -18.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 27/05/19 27/02/19 26/11/18 27/08/18 30/05/18 -
Price 0.035 0.035 0.03 0.035 0.04 0.05 0.05 -
P/RPS 6.44 11.57 19.67 4.40 6.10 14.75 20.91 -54.36%
P/EPS -3.14 -29.76 -46.82 -1.83 -2.77 -5.73 -30.80 -78.14%
EY -31.81 -3.36 -2.14 -54.74 -36.13 -17.45 -3.25 356.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.38 0.44 0.50 0.56 0.50 2.64%

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