[PDZ] QoQ Quarter Result on 30-Sep-2008 [#1]

Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -546.22%
YoY- -1302.52%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 37,459 41,462 58,621 66,605 55,246 56,762 58,334 -25.58%
PBT -1,496 -3,858 -2,240 -3,907 -233 6,041 3,364 -
Tax 62 -142 -184 -210 -276 -190 -134 -
NP -1,434 -4,000 -2,424 -4,117 -509 5,851 3,230 -
-
NP to SH -1,442 -4,061 -2,635 -4,446 -688 5,664 2,954 -
-
Tax Rate - - - - - 3.15% 3.98% -
Total Cost 38,893 45,462 61,045 70,722 55,755 50,911 55,104 -20.74%
-
Net Worth 93,305 95,044 105,399 104,611 111,799 113,279 104,258 -7.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 3,051 3,010 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 93,305 95,044 105,399 104,611 111,799 113,279 104,258 -7.13%
NOSH 848,235 864,042 878,333 871,764 860,000 871,384 868,823 -1.58%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.83% -9.65% -4.14% -6.18% -0.92% 10.31% 5.54% -
ROE -1.55% -4.27% -2.50% -4.25% -0.62% 5.00% 2.83% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.42 4.80 6.67 7.64 6.42 6.51 6.71 -24.31%
EPS -0.17 -0.47 -0.30 -0.51 -0.08 0.65 0.34 -
DPS 0.00 0.00 0.00 0.35 0.35 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.12 0.13 0.13 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 871,764
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.37 7.05 9.96 11.32 9.39 9.65 9.91 -25.53%
EPS -0.25 -0.69 -0.45 -0.76 -0.12 0.96 0.50 -
DPS 0.00 0.00 0.00 0.52 0.51 0.00 0.00 -
NAPS 0.1586 0.1615 0.1791 0.1778 0.19 0.1925 0.1772 -7.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.09 0.30 0.10 0.12 0.12 0.16 0.19 -
P/RPS 2.04 6.25 1.50 1.57 1.87 2.46 2.83 -19.62%
P/EPS -52.94 -63.83 -33.33 -23.53 -150.00 24.62 55.88 -
EY -1.89 -1.57 -3.00 -4.25 -0.67 4.06 1.79 -
DY 0.00 0.00 0.00 2.92 2.92 0.00 0.00 -
P/NAPS 0.82 2.73 0.83 1.00 0.92 1.23 1.58 -35.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 26/02/09 18/11/08 25/08/08 26/05/08 27/02/08 -
Price 0.09 0.10 0.09 0.09 0.12 0.13 0.15 -
P/RPS 2.04 2.08 1.35 1.18 1.87 2.00 2.23 -5.76%
P/EPS -52.94 -21.28 -30.00 -17.65 -150.00 20.00 44.12 -
EY -1.89 -4.70 -3.33 -5.67 -0.67 5.00 2.27 -
DY 0.00 0.00 0.00 3.89 2.92 0.00 0.00 -
P/NAPS 0.82 0.91 0.75 0.75 0.92 1.00 1.25 -24.52%

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