[PDZ] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 266.53%
YoY- 1080.72%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 174,408 213,544 228,872 184,728 135,412 266,420 254,836 -6.11%
PBT 5,608 1,680 16,212 6,196 984 -15,628 432 53.24%
Tax -1,164 -1,256 -1,576 -884 -316 -840 -556 13.09%
NP 4,444 424 14,636 5,312 668 -16,468 -124 -
-
NP to SH 3,112 -1,060 13,080 3,920 332 -17,784 -1,268 -
-
Tax Rate 20.76% 74.76% 9.72% 14.27% 32.11% - 128.70% -
Total Cost 169,964 213,120 214,236 179,416 134,744 282,888 254,960 -6.52%
-
Net Worth 95,088 105,999 103,263 97,999 91,300 104,611 91,234 0.69%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 12,204 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 95,088 105,999 103,263 97,999 91,300 104,611 91,234 0.69%
NOSH 864,444 883,333 860,526 890,909 830,000 871,764 77,317 49.48%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.55% 0.20% 6.39% 2.88% 0.49% -6.18% -0.05% -
ROE 3.27% -1.00% 12.67% 4.00% 0.36% -17.00% -1.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.18 24.17 26.60 20.73 16.31 30.56 329.60 -37.19%
EPS 0.36 -0.12 1.52 0.44 0.04 -2.04 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.11 0.12 0.12 0.11 0.11 0.12 1.18 -32.63%
Adjusted Per Share Value based on latest NOSH - 890,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.64 36.29 38.90 31.40 23.01 45.28 43.31 -6.11%
EPS 0.53 -0.18 2.22 0.67 0.06 -3.02 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
NAPS 0.1616 0.1802 0.1755 0.1666 0.1552 0.1778 0.1551 0.68%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.075 0.09 0.06 0.08 0.09 0.12 0.22 -
P/RPS 0.37 0.37 0.23 0.39 0.55 0.39 0.07 31.94%
P/EPS 20.83 -75.00 3.95 18.18 225.00 -5.88 -13.41 -
EY 4.80 -1.33 25.33 5.50 0.44 -17.00 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 11.67 0.00 -
P/NAPS 0.68 0.75 0.50 0.73 0.82 1.00 0.19 23.65%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 30/11/12 29/11/11 22/11/10 25/11/09 18/11/08 27/11/07 -
Price 0.08 0.08 0.08 0.09 0.09 0.09 0.22 -
P/RPS 0.40 0.33 0.30 0.43 0.55 0.29 0.07 33.67%
P/EPS 22.22 -66.67 5.26 20.45 225.00 -4.41 -13.41 -
EY 4.50 -1.50 19.00 4.89 0.44 -22.67 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 15.56 0.00 -
P/NAPS 0.73 0.67 0.67 0.82 0.82 0.75 0.19 25.12%

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