[PDZ] QoQ TTM Result on 30-Jun-2003 [#4]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 71.94%
YoY- 79.0%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 198,766 187,461 173,297 162,638 150,120 142,232 134,871 29.47%
PBT -5,208 -4,178 -3,503 1,206 -506 -178 946 -
Tax -2,095 -2,058 -1,928 -1,834 -1,732 -1,682 -1,695 15.15%
NP -7,303 -6,236 -5,431 -628 -2,238 -1,860 -749 355.76%
-
NP to SH -7,303 -6,236 -5,431 -628 -2,238 -1,860 -749 355.76%
-
Tax Rate - - - 152.07% - - 179.18% -
Total Cost 206,069 193,697 178,728 163,266 152,358 144,092 135,620 32.13%
-
Net Worth 60,105 61,067 62,452 65,892 65,941 67,370 67,370 -7.31%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,105 61,067 62,452 65,892 65,941 67,370 67,370 -7.31%
NOSH 74,333 74,093 73,995 73,738 73,917 74,516 74,033 0.26%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -3.67% -3.33% -3.13% -0.39% -1.49% -1.31% -0.56% -
ROE -12.15% -10.21% -8.70% -0.95% -3.39% -2.76% -1.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 267.40 253.01 234.20 220.56 203.09 190.87 182.18 29.12%
EPS -9.82 -8.42 -7.34 -0.85 -3.03 -2.50 -1.01 354.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8086 0.8242 0.844 0.8936 0.8921 0.9041 0.91 -7.56%
Adjusted Per Share Value based on latest NOSH - 73,738
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.78 31.86 29.45 27.64 25.51 24.17 22.92 29.47%
EPS -1.24 -1.06 -0.92 -0.11 -0.38 -0.32 -0.13 349.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.1038 0.1061 0.112 0.1121 0.1145 0.1145 -7.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.31 0.11 0.09 0.09 0.08 0.10 0.09 -
P/RPS 0.12 0.04 0.04 0.04 0.04 0.05 0.05 79.16%
P/EPS -3.16 -1.31 -1.23 -10.57 -2.64 -4.01 -8.90 -49.82%
EY -31.69 -76.51 -81.55 -9.46 -37.85 -24.96 -11.24 99.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.13 0.11 0.10 0.09 0.11 0.10 143.31%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 25/11/02 -
Price 0.29 0.24 0.10 0.10 0.08 0.08 0.08 -
P/RPS 0.11 0.09 0.04 0.05 0.04 0.04 0.04 96.16%
P/EPS -2.95 -2.85 -1.36 -11.74 -2.64 -3.20 -7.91 -48.15%
EY -33.88 -35.07 -73.40 -8.52 -37.85 -31.20 -12.65 92.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.12 0.11 0.09 0.09 0.09 151.77%

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