[PDZ] QoQ TTM Result on 30-Jun-2010 [#4]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -106.13%
YoY- 81.29%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 189,093 188,283 174,872 162,543 148,678 147,384 171,395 6.77%
PBT 3,275 2,801 322 -981 -468 -4,417 -7,348 -
Tax -1,060 -1,000 -794 -652 -268 -251 -343 112.31%
NP 2,215 1,801 -472 -1,633 -736 -4,668 -7,691 -
-
NP to SH 857 493 -1,457 -2,354 -1,142 -4,889 -8,055 -
-
Tax Rate 32.37% 35.70% 246.58% - - - - -
Total Cost 186,878 186,482 175,344 164,176 149,414 152,052 179,086 2.88%
-
Net Worth 55,000 94,106 97,999 94,174 86,350 97,350 91,300 -28.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 55,000 94,106 97,999 94,174 86,350 97,350 91,300 -28.69%
NOSH 500,000 855,517 890,909 856,129 785,000 885,000 830,000 -28.69%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.17% 0.96% -0.27% -1.00% -0.50% -3.17% -4.49% -
ROE 1.56% 0.52% -1.49% -2.50% -1.32% -5.02% -8.82% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 37.82 22.01 19.63 18.99 18.94 16.65 20.65 49.74%
EPS 0.17 0.06 -0.16 -0.27 -0.15 -0.55 -0.97 -
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 - 856,129
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.14 32.00 29.72 27.63 25.27 25.05 29.13 6.78%
EPS 0.15 0.08 -0.25 -0.40 -0.19 -0.83 -1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.1599 0.1666 0.1601 0.1468 0.1655 0.1552 -28.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.09 0.09 0.08 0.08 0.09 0.09 0.09 -
P/RPS 0.24 0.41 0.41 0.42 0.48 0.54 0.44 -33.26%
P/EPS 52.51 156.18 -48.92 -29.10 -61.87 -16.29 -9.27 -
EY 1.90 0.64 -2.04 -3.44 -1.62 -6.14 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.73 0.73 0.82 0.82 0.82 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 22/11/10 26/08/10 24/05/10 25/02/10 25/11/09 -
Price 0.08 0.08 0.09 0.07 0.08 0.09 0.09 -
P/RPS 0.21 0.36 0.46 0.37 0.42 0.54 0.44 -38.95%
P/EPS 46.67 138.83 -55.03 -25.46 -54.99 -16.29 -9.27 -
EY 2.14 0.72 -1.82 -3.93 -1.82 -6.14 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.82 0.64 0.73 0.82 0.82 -7.46%

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