[PDZ] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -44.96%
YoY- 128.48%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 33,853 66,605 63,709 57,892 46,663 51,423 50,270 -6.37%
PBT 246 -3,907 108 4,020 1,949 3,774 -2,906 -
Tax -79 -210 -139 -95 -175 -388 -557 -27.76%
NP 167 -4,117 -31 3,925 1,774 3,386 -3,463 -
-
NP to SH 83 -4,446 -317 3,754 1,643 3,386 -3,463 -
-
Tax Rate 32.11% - 128.70% 2.36% 8.98% 10.28% - -
Total Cost 33,686 70,722 63,740 53,967 44,889 48,037 53,733 -7.48%
-
Net Worth 91,300 104,611 91,234 89,051 82,610 76,606 62,452 6.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 3,051 - 2,686 2,687 - - -
Div Payout % - 0.00% - 71.57% 163.55% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 91,300 104,611 91,234 89,051 82,610 76,606 62,452 6.52%
NOSH 830,000 871,764 77,317 76,768 76,775 76,606 73,995 49.56%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.49% -6.18% -0.05% 6.78% 3.80% 6.58% -6.89% -
ROE 0.09% -4.25% -0.35% 4.22% 1.99% 4.42% -5.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.08 7.64 82.40 75.41 60.78 67.13 67.94 -37.39%
EPS 0.01 -0.51 -0.41 4.89 2.14 4.42 -4.68 -
DPS 0.00 0.35 0.00 3.50 3.50 0.00 0.00 -
NAPS 0.11 0.12 1.18 1.16 1.076 1.00 0.844 -28.77%
Adjusted Per Share Value based on latest NOSH - 76,768
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.75 11.32 10.83 9.84 7.93 8.74 8.54 -6.37%
EPS 0.01 -0.76 -0.05 0.64 0.28 0.58 -0.59 -
DPS 0.00 0.52 0.00 0.46 0.46 0.00 0.00 -
NAPS 0.1552 0.1778 0.1551 0.1514 0.1404 0.1302 0.1061 6.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.09 0.12 0.22 0.12 0.15 0.28 0.09 -
P/RPS 2.21 1.57 0.27 0.16 0.25 0.42 0.13 60.28%
P/EPS 900.00 -23.53 -53.66 2.45 7.01 6.33 -1.92 -
EY 0.11 -4.25 -1.86 40.75 14.27 15.79 -52.00 -
DY 0.00 2.92 0.00 29.17 23.33 0.00 0.00 -
P/NAPS 0.82 1.00 0.19 0.10 0.14 0.28 0.11 39.72%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 18/11/08 27/11/07 27/11/06 29/11/05 29/11/04 21/11/03 -
Price 0.09 0.09 0.22 0.14 0.14 0.28 0.10 -
P/RPS 2.21 1.18 0.27 0.19 0.23 0.42 0.15 56.50%
P/EPS 900.00 -17.65 -53.66 2.86 6.54 6.33 -2.14 -
EY 0.11 -5.67 -1.86 34.93 15.29 15.79 -46.80 -
DY 0.00 3.89 0.00 25.00 25.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.19 0.12 0.13 0.28 0.12 37.71%

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