[PDZ] QoQ Quarter Result on 31-Dec-2007 [#2]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 1031.86%
YoY- 151.19%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 66,605 55,246 56,762 58,334 63,709 62,757 56,852 11.10%
PBT -3,907 -233 6,041 3,364 108 2,857 -662 225.52%
Tax -210 -276 -190 -134 -139 -163 -140 30.94%
NP -4,117 -509 5,851 3,230 -31 2,694 -802 196.69%
-
NP to SH -4,446 -688 5,664 2,954 -317 2,535 -953 178.41%
-
Tax Rate - - 3.15% 3.98% 128.70% 5.71% - -
Total Cost 70,722 55,755 50,911 55,104 63,740 60,063 57,654 14.54%
-
Net Worth 104,611 111,799 113,279 104,258 91,234 89,109 86,845 13.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,051 3,010 - - - 2,688 - -
Div Payout % 0.00% 0.00% - - - 106.06% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,611 111,799 113,279 104,258 91,234 89,109 86,845 13.17%
NOSH 871,764 860,000 871,384 868,823 77,317 76,818 76,854 402.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -6.18% -0.92% 10.31% 5.54% -0.05% 4.29% -1.41% -
ROE -4.25% -0.62% 5.00% 2.83% -0.35% 2.84% -1.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.64 6.42 6.51 6.71 82.40 81.70 73.97 -77.89%
EPS -0.51 -0.08 0.65 0.34 -0.41 3.30 -1.24 -44.60%
DPS 0.35 0.35 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.12 0.13 0.13 0.12 1.18 1.16 1.13 -77.48%
Adjusted Per Share Value based on latest NOSH - 868,823
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 11.32 9.39 9.65 9.91 10.83 10.67 9.66 11.11%
EPS -0.76 -0.12 0.96 0.50 -0.05 0.43 -0.16 181.77%
DPS 0.52 0.51 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.1778 0.19 0.1925 0.1772 0.1551 0.1515 0.1476 13.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.12 0.16 0.19 0.22 0.16 0.19 -
P/RPS 1.57 1.87 2.46 2.83 0.27 0.20 0.26 230.51%
P/EPS -23.53 -150.00 24.62 55.88 -53.66 4.85 -15.32 33.01%
EY -4.25 -0.67 4.06 1.79 -1.86 20.63 -6.53 -24.83%
DY 2.92 2.92 0.00 0.00 0.00 21.88 0.00 -
P/NAPS 1.00 0.92 1.23 1.58 0.19 0.14 0.17 224.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 25/08/08 26/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 0.09 0.12 0.13 0.15 0.22 0.20 0.18 -
P/RPS 1.18 1.87 2.00 2.23 0.27 0.24 0.24 188.30%
P/EPS -17.65 -150.00 20.00 44.12 -53.66 6.06 -14.52 13.85%
EY -5.67 -0.67 5.00 2.27 -1.86 16.50 -6.89 -12.15%
DY 3.89 2.92 0.00 0.00 0.00 17.50 0.00 -
P/NAPS 0.75 0.92 1.00 1.25 0.19 0.17 0.16 179.30%

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