[PDZ] YoY Cumulative Quarter Result on 30-Sep-2014 [#1]

Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -239.55%
YoY- -315.17%
View:
Show?
Cumulative Result
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,570 28,045 40,906 37,878 43,602 53,386 57,218 -43.09%
PBT -2,611 178 -1,124 -1,402 1,402 420 4,053 -
Tax 0 599 385 18 -291 -314 -394 -
NP -2,611 777 -739 -1,384 1,111 106 3,659 -
-
NP to SH -2,341 534 -1,060 -1,674 778 -265 3,270 -
-
Tax Rate - -336.52% - - 20.76% 74.76% 9.72% -
Total Cost 5,181 27,268 41,645 39,262 42,491 53,280 53,559 -34.58%
-
Net Worth 26,079 32,599 31,358 88,105 95,088 105,999 103,263 -22.12%
Dividend
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 26,079 32,599 31,358 88,105 95,088 105,999 103,263 -22.12%
NOSH 869,321 815,000 883,333 881,052 864,444 883,333 860,526 0.18%
Ratio Analysis
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -101.60% 2.77% -1.81% -3.65% 2.55% 0.20% 6.39% -
ROE -8.98% 1.64% -3.38% -1.90% 0.82% -0.25% 3.17% -
Per Share
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.30 3.44 4.63 4.30 5.04 6.04 6.65 -43.04%
EPS -0.27 0.06 -0.12 -0.19 0.09 -0.03 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.0355 0.10 0.11 0.12 0.12 -22.26%
Adjusted Per Share Value based on latest NOSH - 881,052
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.44 4.77 6.95 6.44 7.41 9.07 9.72 -43.01%
EPS -0.40 0.09 -0.18 -0.28 0.13 -0.05 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0554 0.0533 0.1497 0.1616 0.1802 0.1755 -22.12%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.07 0.06 0.08 0.295 0.075 0.09 0.06 -
P/RPS 23.68 1.74 1.73 6.86 1.49 1.49 0.90 81.13%
P/EPS -25.99 91.57 -66.67 -155.26 83.33 -300.00 15.79 -
EY -3.85 1.09 -1.50 -0.64 1.20 -0.33 6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.50 2.25 2.95 0.68 0.75 0.50 32.26%
Price Multiplier on Announcement Date
31/03/17 31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/05/17 25/05/16 18/11/15 18/11/14 27/11/13 30/11/12 29/11/11 -
Price 0.06 0.07 0.08 0.215 0.08 0.08 0.08 -
P/RPS 20.30 2.03 1.73 5.00 1.59 1.32 1.20 67.17%
P/EPS -22.28 106.84 -66.67 -113.16 88.89 -266.67 21.05 -
EY -4.49 0.94 -1.50 -0.88 1.13 -0.37 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.75 2.25 2.15 0.73 0.67 0.67 21.98%

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