[PDZ] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -134.48%
YoY- -171.19%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 50,270 45,474 39,001 38,552 39,611 32,956 31,113 37.65%
PBT -2,906 -173 -361 -63 1,803 -2,048 -33 1873.95%
Tax -557 -616 -356 -399 -463 2,048 33 -
NP -3,463 -789 -717 -462 1,340 0 0 -
-
NP to SH -3,463 -789 -717 -462 1,340 -2,562 -339 370.13%
-
Tax Rate - - - - 25.68% - - -
Total Cost 53,733 46,263 39,718 39,014 38,271 32,956 31,113 43.89%
-
Net Worth 62,452 65,892 65,941 67,370 67,370 53,839 57,755 5.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,452 65,892 65,941 67,370 67,370 53,839 57,755 5.34%
NOSH 73,995 73,738 73,917 74,516 74,033 61,884 62,777 11.57%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.89% -1.74% -1.84% -1.20% 3.38% 0.00% 0.00% -
ROE -5.55% -1.20% -1.09% -0.69% 1.99% -4.76% -0.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.94 61.67 52.76 51.74 53.50 53.25 49.56 23.38%
EPS -4.68 -1.07 -0.97 -0.62 1.81 -4.14 -0.54 321.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.844 0.8936 0.8921 0.9041 0.91 0.87 0.92 -5.58%
Adjusted Per Share Value based on latest NOSH - 74,516
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.54 7.73 6.63 6.55 6.73 5.60 5.29 37.57%
EPS -0.59 -0.13 -0.12 -0.08 0.23 -0.44 -0.06 358.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.112 0.1121 0.1145 0.1145 0.0915 0.0982 5.28%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.09 0.09 0.08 0.10 0.09 0.09 0.10 -
P/RPS 0.13 0.15 0.15 0.19 0.17 0.17 0.20 -24.94%
P/EPS -1.92 -8.41 -8.25 -16.13 4.97 -2.17 -18.52 -77.90%
EY -52.00 -11.89 -12.13 -6.20 20.11 -46.00 -5.40 352.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.09 0.11 0.10 0.10 0.11 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 25/11/02 30/08/02 31/05/02 -
Price 0.10 0.10 0.08 0.08 0.08 0.10 0.10 -
P/RPS 0.15 0.16 0.15 0.15 0.15 0.19 0.20 -17.43%
P/EPS -2.14 -9.35 -8.25 -12.90 4.42 -2.42 -18.52 -76.24%
EY -46.80 -10.70 -12.13 -7.75 22.63 -41.40 -5.40 321.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.09 0.09 0.09 0.11 0.11 5.96%

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