[PDZ] QoQ TTM Result on 30-Sep-2013 [#1]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 7.54%
YoY- -330.01%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 159,998 163,987 174,156 189,503 199,287 205,421 209,801 -16.56%
PBT 2,108 -10,264 -13,408 -10,289 -11,271 -289 4,412 -38.96%
Tax -684 -1,076 -1,056 -1,154 -1,177 -1,261 -1,070 -25.85%
NP 1,424 -11,340 -14,464 -11,443 -12,448 -1,550 3,342 -43.46%
-
NP to SH -493 -12,601 -15,721 -12,786 -13,829 -3,034 1,886 -
-
Tax Rate 32.45% - - - - - 24.25% -
Total Cost 158,574 175,327 188,620 200,946 211,735 206,971 206,459 -16.17%
-
Net Worth 96,049 81,000 86,000 95,088 95,775 104,399 100,559 -3.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,049 81,000 86,000 95,088 95,775 104,399 100,559 -3.02%
NOSH 873,181 810,000 860,000 864,444 870,683 869,999 837,999 2.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.89% -6.92% -8.31% -6.04% -6.25% -0.75% 1.59% -
ROE -0.51% -15.56% -18.28% -13.45% -14.44% -2.91% 1.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.32 20.25 20.25 21.92 22.89 23.61 25.04 -18.85%
EPS -0.06 -1.56 -1.83 -1.48 -1.59 -0.35 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.10 0.11 0.11 0.12 0.12 -5.65%
Adjusted Per Share Value based on latest NOSH - 864,444
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.19 27.87 29.60 32.21 33.87 34.91 35.66 -16.58%
EPS -0.08 -2.14 -2.67 -2.17 -2.35 -0.52 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1377 0.1462 0.1616 0.1628 0.1774 0.1709 -3.03%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.15 0.13 0.075 0.075 0.075 0.07 0.08 -
P/RPS 0.82 0.64 0.37 0.34 0.33 0.30 0.32 87.58%
P/EPS -265.67 -8.36 -4.10 -5.07 -4.72 -20.07 35.55 -
EY -0.38 -11.97 -24.37 -19.72 -21.18 -4.98 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.30 0.75 0.68 0.68 0.58 0.67 60.52%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 24/02/14 27/11/13 29/08/13 31/05/13 25/02/13 -
Price 0.305 0.16 0.12 0.08 0.065 0.08 0.07 -
P/RPS 1.66 0.79 0.59 0.36 0.28 0.34 0.28 228.63%
P/EPS -540.20 -10.28 -6.56 -5.41 -4.09 -22.94 31.10 -
EY -0.19 -9.72 -15.23 -18.49 -24.44 -4.36 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 1.60 1.20 0.73 0.59 0.67 0.58 184.41%

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