[PDZ] QoQ TTM Result on 31-Dec-2003 [#2]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -14.82%
YoY- -235.27%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 208,726 207,573 198,766 187,461 173,297 162,638 150,120 24.49%
PBT 13,454 6,774 -5,208 -4,178 -3,503 1,206 -506 -
Tax -1,792 -1,961 -2,095 -2,058 -1,928 -1,834 -1,732 2.28%
NP 11,662 4,813 -7,303 -6,236 -5,431 -628 -2,238 -
-
NP to SH 11,662 4,813 -7,303 -6,236 -5,431 -628 -2,238 -
-
Tax Rate 13.32% 28.95% - - - 152.07% - -
Total Cost 197,064 202,760 206,069 193,697 178,728 163,266 152,358 18.65%
-
Net Worth 76,606 73,046 60,105 61,067 62,452 65,892 65,941 10.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,606 73,046 60,105 61,067 62,452 65,892 65,941 10.48%
NOSH 76,606 76,224 74,333 74,093 73,995 73,738 73,917 2.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.59% 2.32% -3.67% -3.33% -3.13% -0.39% -1.49% -
ROE 15.22% 6.59% -12.15% -10.21% -8.70% -0.95% -3.39% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 272.47 272.32 267.40 253.01 234.20 220.56 203.09 21.57%
EPS 15.22 6.31 -9.82 -8.42 -7.34 -0.85 -3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9583 0.8086 0.8242 0.844 0.8936 0.8921 7.88%
Adjusted Per Share Value based on latest NOSH - 74,093
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 35.48 35.28 33.78 31.86 29.45 27.64 25.51 24.52%
EPS 1.98 0.82 -1.24 -1.06 -0.92 -0.11 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1242 0.1022 0.1038 0.1061 0.112 0.1121 10.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.28 0.31 0.11 0.09 0.09 0.08 -
P/RPS 0.10 0.10 0.12 0.04 0.04 0.04 0.04 83.89%
P/EPS 1.84 4.43 -3.16 -1.31 -1.23 -10.57 -2.64 -
EY 54.37 22.55 -31.69 -76.51 -81.55 -9.46 -37.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.38 0.13 0.11 0.10 0.09 112.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.28 0.27 0.29 0.24 0.10 0.10 0.08 -
P/RPS 0.10 0.10 0.11 0.09 0.04 0.05 0.04 83.89%
P/EPS 1.84 4.28 -2.95 -2.85 -1.36 -11.74 -2.64 -
EY 54.37 23.39 -33.88 -35.07 -73.40 -8.52 -37.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.36 0.29 0.12 0.11 0.09 112.67%

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