[PDZ] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 136.93%
YoY- 1080.72%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 45,720 43,566 48,021 46,182 51,324 42,756 34,610 20.45%
PBT -356 565 3,170 1,549 -2,009 91 691 -
Tax -415 -219 -298 -221 -322 -159 -92 173.76%
NP -771 346 2,872 1,328 -2,331 -68 599 -
-
NP to SH -1,138 50 2,481 980 -2,654 -314 531 -
-
Tax Rate - 38.76% 9.40% 14.27% - 174.73% 13.31% -
Total Cost 46,491 43,220 45,149 44,854 53,655 42,824 34,011 23.23%
-
Net Worth 96,292 55,000 94,106 97,999 94,174 86,350 97,350 -0.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,292 55,000 94,106 97,999 94,174 86,350 97,350 -0.72%
NOSH 875,384 500,000 855,517 890,909 856,129 785,000 885,000 -0.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.69% 0.79% 5.98% 2.88% -4.54% -0.16% 1.73% -
ROE -1.18% 0.09% 2.64% 1.00% -2.82% -0.36% 0.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.22 8.71 5.61 5.18 5.99 5.45 3.91 21.30%
EPS -0.13 0.01 0.29 0.11 -0.31 -0.04 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 890,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.77 7.40 8.16 7.85 8.72 7.27 5.88 20.48%
EPS -0.19 0.01 0.42 0.17 -0.45 -0.05 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1637 0.0935 0.1599 0.1666 0.1601 0.1468 0.1655 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.075 0.09 0.09 0.08 0.08 0.09 0.09 -
P/RPS 1.44 1.03 1.60 1.54 1.33 1.65 2.30 -26.87%
P/EPS -57.69 900.00 31.03 72.73 -25.81 -225.00 150.00 -
EY -1.73 0.11 3.22 1.38 -3.88 -0.44 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.82 0.73 0.73 0.82 0.82 -11.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 22/11/10 26/08/10 24/05/10 25/02/10 -
Price 0.06 0.08 0.08 0.09 0.07 0.08 0.09 -
P/RPS 1.15 0.92 1.43 1.74 1.17 1.47 2.30 -37.08%
P/EPS -46.15 800.00 27.59 81.82 -22.58 -200.00 150.00 -
EY -2.17 0.13 3.63 1.22 -4.43 -0.50 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.73 0.82 0.64 0.73 0.82 -23.43%

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