[PDZ] QoQ TTM Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -80.61%
YoY- -21.58%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,040 9,447 9,158 8,613 7,821 7,126 6,451 25.20%
PBT -6,655 -6,890 -6,270 -6,585 -3,911 -4,751 -4,429 31.15%
Tax 0 0 0 0 68 68 68 -
NP -6,655 -6,890 -6,270 -6,585 -3,843 -4,683 -4,361 32.51%
-
NP to SH -6,655 -6,890 -6,270 -6,585 -3,646 -4,486 -4,164 36.65%
-
Tax Rate - - - - - - - -
Total Cost 15,695 16,337 15,428 15,198 11,664 11,809 10,812 28.17%
-
Net Worth 92,611 92,844 94,588 94,096 98,512 98,508 97,773 -3.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 92,611 92,844 94,588 94,096 98,512 98,508 97,773 -3.54%
NOSH 581,367 581,367 581,367 581,367 581,367 581,367 581,367 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -73.62% -72.93% -68.46% -76.45% -49.14% -65.72% -67.60% -
ROE -7.19% -7.42% -6.63% -7.00% -3.70% -4.55% -4.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.55 1.62 1.58 1.49 1.36 1.24 1.15 21.99%
EPS -1.14 -1.19 -1.08 -1.14 -0.63 -0.78 -0.74 33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1597 0.1627 0.1631 0.1712 0.1721 0.1736 -5.56%
Adjusted Per Share Value based on latest NOSH - 581,367
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.54 1.61 1.56 1.46 1.33 1.21 1.10 25.12%
EPS -1.13 -1.17 -1.07 -1.12 -0.62 -0.76 -0.71 36.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1574 0.1578 0.1608 0.1599 0.1674 0.1674 0.1662 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.035 0.03 0.035 0.04 0.03 0.035 0.05 -
P/RPS 2.25 1.85 2.22 2.68 2.21 2.81 4.37 -35.73%
P/EPS -3.06 -2.53 -3.25 -3.50 -4.73 -4.47 -6.76 -41.01%
EY -32.71 -39.50 -30.81 -28.53 -21.12 -22.39 -14.79 69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.22 0.25 0.18 0.20 0.29 -16.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 28/08/23 30/05/23 27/02/23 25/11/22 26/08/22 30/05/22 -
Price 0.045 0.03 0.025 0.035 0.04 0.03 0.04 -
P/RPS 2.89 1.85 1.59 2.34 2.94 2.41 3.49 -11.80%
P/EPS -3.93 -2.53 -2.32 -3.07 -6.31 -3.83 -5.41 -19.17%
EY -25.44 -39.50 -43.14 -32.61 -15.84 -26.12 -18.48 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.15 0.21 0.23 0.17 0.23 13.99%

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