[PDZ] QoQ TTM Result on 30-Sep-2012 [#1]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -38.87%
YoY- 19.22%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 199,287 205,421 209,801 208,714 212,546 204,326 198,900 0.12%
PBT -11,271 -289 4,412 8,234 11,867 10,083 8,431 -
Tax -1,177 -1,261 -1,070 -1,224 -1,304 -1,313 -1,523 -15.79%
NP -12,448 -1,550 3,342 7,010 10,563 8,770 6,908 -
-
NP to SH -13,829 -3,034 1,886 5,559 9,094 7,348 5,436 -
-
Tax Rate - - 24.25% 14.87% 10.99% 13.02% 18.06% -
Total Cost 211,735 206,971 206,459 201,704 201,983 195,556 191,992 6.74%
-
Net Worth 95,775 104,399 100,559 105,999 104,228 102,365 105,535 -6.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 95,775 104,399 100,559 105,999 104,228 102,365 105,535 -6.27%
NOSH 870,683 869,999 837,999 883,333 868,571 853,043 879,459 -0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.25% -0.75% 1.59% 3.36% 4.97% 4.29% 3.47% -
ROE -14.44% -2.91% 1.88% 5.24% 8.73% 7.18% 5.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.89 23.61 25.04 23.63 24.47 23.95 22.62 0.79%
EPS -1.59 -0.35 0.23 0.63 1.05 0.86 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.12 0.12 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 883,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.87 34.91 35.66 35.47 36.12 34.73 33.81 0.11%
EPS -2.35 -0.52 0.32 0.94 1.55 1.25 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.1774 0.1709 0.1802 0.1771 0.174 0.1794 -6.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.07 0.08 0.09 0.09 0.09 0.08 -
P/RPS 0.33 0.30 0.32 0.38 0.37 0.38 0.35 -3.85%
P/EPS -4.72 -20.07 35.55 14.30 8.60 10.45 12.94 -
EY -21.18 -4.98 2.81 6.99 11.63 9.57 7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.67 0.75 0.75 0.75 0.67 0.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 25/02/13 30/11/12 30/08/12 30/05/12 21/02/12 -
Price 0.065 0.08 0.07 0.08 0.09 0.08 0.11 -
P/RPS 0.28 0.34 0.28 0.34 0.37 0.33 0.49 -31.16%
P/EPS -4.09 -22.94 31.10 12.71 8.60 9.29 17.80 -
EY -24.44 -4.36 3.22 7.87 11.63 10.77 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.58 0.67 0.75 0.67 0.92 -25.65%

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