[PDZ] YoY Cumulative Quarter 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- 105.63%
YoY- 393.58%
View:
Show?
Cumulative Result
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,045 40,906 37,878 43,602 53,386 57,218 46,182 -8.66%
PBT 178 -1,124 -1,402 1,402 420 4,053 1,549 -32.50%
Tax 599 385 18 -291 -314 -394 -221 -
NP 777 -739 -1,384 1,111 106 3,659 1,328 -9.27%
-
NP to SH 534 -1,060 -1,674 778 -265 3,270 980 -10.44%
-
Tax Rate -336.52% - - 20.76% 74.76% 9.72% 14.27% -
Total Cost 27,268 41,645 39,262 42,491 53,280 53,559 44,854 -8.64%
-
Net Worth 32,599 31,358 88,105 95,088 105,999 103,263 97,999 -18.12%
Dividend
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 32,599 31,358 88,105 95,088 105,999 103,263 97,999 -18.12%
NOSH 815,000 883,333 881,052 864,444 883,333 860,526 890,909 -1.60%
Ratio Analysis
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.77% -1.81% -3.65% 2.55% 0.20% 6.39% 2.88% -
ROE 1.64% -3.38% -1.90% 0.82% -0.25% 3.17% 1.00% -
Per Share
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.44 4.63 4.30 5.04 6.04 6.65 5.18 -7.16%
EPS 0.06 -0.12 -0.19 0.09 -0.03 0.38 0.11 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0355 0.10 0.11 0.12 0.12 0.11 -16.78%
Adjusted Per Share Value based on latest NOSH - 864,444
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.77 6.95 6.44 7.41 9.07 9.72 7.85 -8.65%
EPS 0.09 -0.18 -0.28 0.13 -0.05 0.56 0.17 -10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0533 0.1497 0.1616 0.1802 0.1755 0.1666 -18.12%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.08 0.295 0.075 0.09 0.06 0.08 -
P/RPS 1.74 1.73 6.86 1.49 1.49 0.90 1.54 2.24%
P/EPS 91.57 -66.67 -155.26 83.33 -300.00 15.79 72.73 4.27%
EY 1.09 -1.50 -0.64 1.20 -0.33 6.33 1.38 -4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.25 2.95 0.68 0.75 0.50 0.73 13.97%
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/05/16 18/11/15 18/11/14 27/11/13 30/11/12 29/11/11 22/11/10 -
Price 0.07 0.08 0.215 0.08 0.08 0.08 0.09 -
P/RPS 2.03 1.73 5.00 1.59 1.32 1.20 1.74 2.84%
P/EPS 106.84 -66.67 -113.16 88.89 -266.67 21.05 81.82 4.96%
EY 0.94 -1.50 -0.88 1.13 -0.37 4.75 1.22 -4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.25 2.15 0.73 0.67 0.67 0.82 14.76%

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