[PDZ] QoQ Quarter Result on 31-Mar-2015 [#3]

Announcement Date
13-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -127.76%
YoY- -1841.98%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 39,697 40,906 41,782 38,211 42,701 37,878 43,817 -6.35%
PBT 1,396 -424 -52,524 -2,279 -697 -1,124 2,818 -37.31%
Tax -287 -315 -349 -261 -252 -260 70 -
NP 1,109 -739 -52,873 -2,540 -949 -1,384 2,888 -47.07%
-
NP to SH 778 -1,060 -53,208 -2,822 -1,239 -1,674 1,921 -45.17%
-
Tax Rate 20.56% - - - - - -2.48% -
Total Cost 38,588 41,645 94,655 40,751 43,650 39,262 40,929 -3.84%
-
Net Worth 31,119 31,358 32,863 88,187 88,500 88,105 96,049 -52.73%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 31,119 31,358 32,863 88,187 88,500 88,105 96,049 -52.73%
NOSH 864,444 883,333 869,411 881,875 884,999 881,052 873,181 -0.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.79% -1.81% -126.54% -6.65% -2.22% -3.65% 6.59% -
ROE 2.50% -3.38% -161.90% -3.20% -1.40% -1.90% 2.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.59 4.63 4.81 4.33 4.82 4.30 5.02 -5.77%
EPS 0.09 -0.12 -6.12 -0.32 -0.14 -0.19 0.22 -44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0355 0.0378 0.10 0.10 0.10 0.11 -52.41%
Adjusted Per Share Value based on latest NOSH - 881,875
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.75 6.95 7.10 6.49 7.26 6.44 7.45 -6.34%
EPS 0.13 -0.18 -9.04 -0.48 -0.21 -0.28 0.33 -46.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0533 0.0559 0.1499 0.1504 0.1497 0.1632 -52.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.07 0.08 0.105 0.145 0.14 0.295 0.15 -
P/RPS 1.52 1.73 2.18 3.35 2.90 6.86 2.99 -36.22%
P/EPS 77.78 -66.67 -1.72 -45.31 -100.00 -155.26 68.18 9.15%
EY 1.29 -1.50 -58.29 -2.21 -1.00 -0.64 1.47 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.25 2.78 1.45 1.40 2.95 1.36 26.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 18/11/15 28/08/15 13/05/15 18/02/15 18/11/14 29/08/14 -
Price 0.065 0.08 0.065 0.115 0.17 0.215 0.305 -
P/RPS 1.42 1.73 1.35 2.65 3.52 5.00 6.08 -61.97%
P/EPS 72.22 -66.67 -1.06 -35.94 -121.43 -113.16 138.64 -35.18%
EY 1.38 -1.50 -94.15 -2.78 -0.82 -0.88 0.72 54.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.25 1.72 1.15 1.70 2.15 2.77 -24.64%

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