[PDZ] QoQ Quarter Result on 31-Dec-2013 [#2]

Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -531.11%
YoY- -700.48%
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,878 43,817 34,443 38,136 43,602 47,806 44,612 -10.32%
PBT -1,124 2,818 660 -2,772 1,402 -9,554 -2,484 -41.03%
Tax -260 70 -220 -243 -291 -322 -200 19.09%
NP -1,384 2,888 440 -3,015 1,111 -9,876 -2,684 -35.67%
-
NP to SH -1,674 1,921 162 -3,354 778 -10,187 -2,958 -31.55%
-
Tax Rate - -2.48% 33.33% - 20.76% - - -
Total Cost 39,262 40,929 34,003 41,151 42,491 57,682 47,296 -11.66%
-
Net Worth 88,105 96,049 81,000 86,000 95,088 95,775 104,399 -10.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 88,105 96,049 81,000 86,000 95,088 95,775 104,399 -10.68%
NOSH 881,052 873,181 810,000 860,000 864,444 870,683 869,999 0.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.65% 6.59% 1.28% -7.91% 2.55% -20.66% -6.02% -
ROE -1.90% 2.00% 0.20% -3.90% 0.82% -10.64% -2.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.30 5.02 4.25 4.43 5.04 5.49 5.13 -11.09%
EPS -0.19 0.22 0.02 -0.39 0.09 -1.17 -0.34 -32.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.10 0.10 0.11 0.11 0.12 -11.43%
Adjusted Per Share Value based on latest NOSH - 860,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.44 7.45 5.85 6.48 7.41 8.13 7.58 -10.28%
EPS -0.28 0.33 0.03 -0.57 0.13 -1.73 -0.50 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1632 0.1377 0.1462 0.1616 0.1628 0.1774 -10.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.295 0.15 0.13 0.075 0.075 0.075 0.07 -
P/RPS 6.86 2.99 3.06 1.69 1.49 1.37 1.37 192.39%
P/EPS -155.26 68.18 650.00 -19.23 83.33 -6.41 -20.59 284.06%
EY -0.64 1.47 0.15 -5.20 1.20 -15.60 -4.86 -74.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 1.36 1.30 0.75 0.68 0.68 0.58 195.46%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 29/08/14 29/05/14 24/02/14 27/11/13 29/08/13 31/05/13 -
Price 0.215 0.305 0.16 0.12 0.08 0.065 0.08 -
P/RPS 5.00 6.08 3.76 2.71 1.59 1.18 1.56 117.23%
P/EPS -113.16 138.64 800.00 -30.77 88.89 -5.56 -23.53 184.64%
EY -0.88 0.72 0.13 -3.25 1.13 -18.00 -4.25 -64.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.77 1.60 1.20 0.73 0.59 0.67 117.40%

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