[PDZ] QoQ Quarter Result on 31-Mar-2010 [#3]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -159.13%
YoY- 92.27%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 48,021 46,182 51,324 42,756 34,610 33,853 37,459 17.95%
PBT 3,170 1,549 -2,009 91 691 246 -1,496 -
Tax -298 -221 -322 -159 -92 -79 62 -
NP 2,872 1,328 -2,331 -68 599 167 -1,434 -
-
NP to SH 2,481 980 -2,654 -314 531 83 -1,442 -
-
Tax Rate 9.40% 14.27% - 174.73% 13.31% 32.11% - -
Total Cost 45,149 44,854 53,655 42,824 34,011 33,686 38,893 10.42%
-
Net Worth 94,106 97,999 94,174 86,350 97,350 91,300 93,305 0.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 94,106 97,999 94,174 86,350 97,350 91,300 93,305 0.56%
NOSH 855,517 890,909 856,129 785,000 885,000 830,000 848,235 0.56%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.98% 2.88% -4.54% -0.16% 1.73% 0.49% -3.83% -
ROE 2.64% 1.00% -2.82% -0.36% 0.55% 0.09% -1.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.61 5.18 5.99 5.45 3.91 4.08 4.42 17.17%
EPS 0.29 0.11 -0.31 -0.04 0.06 0.01 -0.17 -
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 - 785,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.16 7.85 8.72 7.27 5.88 5.75 6.37 17.89%
EPS 0.42 0.17 -0.45 -0.05 0.09 0.01 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.1666 0.1601 0.1468 0.1655 0.1552 0.1586 0.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.09 0.08 0.08 0.09 0.09 0.09 0.09 -
P/RPS 1.60 1.54 1.33 1.65 2.30 2.21 2.04 -14.91%
P/EPS 31.03 72.73 -25.81 -225.00 150.00 900.00 -52.94 -
EY 3.22 1.38 -3.88 -0.44 0.67 0.11 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.73 0.73 0.82 0.82 0.82 0.82 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 26/08/10 24/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.08 0.09 0.07 0.08 0.09 0.09 0.09 -
P/RPS 1.43 1.74 1.17 1.47 2.30 2.21 2.04 -21.03%
P/EPS 27.59 81.82 -22.58 -200.00 150.00 900.00 -52.94 -
EY 3.63 1.22 -4.43 -0.50 0.67 0.11 -1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.64 0.73 0.82 0.82 0.82 -7.43%

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