[PDZ] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -432.46%
YoY- -142.92%
View:
Show?
Cumulative Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 75,832 118,790 116,181 151,481 158,606 137,769 111,219 -5.71%
PBT -2,489 -4,100 -710 -1,717 10,439 5,284 1,028 -
Tax 272 -773 -754 -855 -898 -738 -330 -
NP -2,217 -4,873 -1,464 -2,572 9,541 4,546 698 -
-
NP to SH -2,589 -5,735 -2,414 -3,642 8,486 3,511 300 -
-
Tax Rate - - - - 8.60% 13.97% 32.10% -
Total Cost 78,049 123,663 117,645 154,053 149,065 133,223 110,521 -5.20%
-
Net Worth 26,079 86,893 86,214 104,057 103,910 96,552 110,000 -19.84%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 26,079 86,893 86,214 104,057 103,910 96,552 110,000 -19.84%
NOSH 869,321 868,939 862,142 867,142 865,918 877,749 1,000,000 -2.12%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.92% -4.10% -1.26% -1.70% 6.02% 3.30% 0.63% -
ROE -9.93% -6.60% -2.80% -3.50% 8.17% 3.64% 0.27% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.72 13.67 13.48 17.47 18.32 15.70 11.12 -3.66%
EPS -0.30 -0.66 -0.28 -0.42 0.98 0.40 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.10 0.10 0.12 0.12 0.11 0.11 -18.10%
Adjusted Per Share Value based on latest NOSH - 869,999
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.89 20.19 19.75 25.75 26.96 23.42 18.90 -5.71%
EPS -0.44 -0.97 -0.41 -0.62 1.44 0.60 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.1477 0.1465 0.1769 0.1766 0.1641 0.187 -19.85%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.145 0.13 0.07 0.09 0.09 0.09 -
P/RPS 0.86 1.06 0.96 0.40 0.49 0.57 0.81 0.92%
P/EPS -25.18 -21.97 -46.43 -16.67 9.18 22.50 300.00 -
EY -3.97 -4.55 -2.15 -6.00 10.89 4.44 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.45 1.30 0.58 0.75 0.82 0.82 18.68%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 13/05/15 29/05/14 31/05/13 30/05/12 30/05/11 24/05/10 -
Price 0.06 0.115 0.16 0.08 0.08 0.08 0.08 -
P/RPS 0.69 0.84 1.19 0.46 0.44 0.51 0.72 -0.65%
P/EPS -20.15 -17.42 -57.14 -19.05 8.16 20.00 266.67 -
EY -4.96 -5.74 -1.75 -5.25 12.25 5.00 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.15 1.60 0.67 0.67 0.73 0.73 16.75%

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