[PDZ] YoY Quarter Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 734.92%
YoY- 1535.61%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,757 56,367 45,814 54,281 45,474 32,956 29,188 13.60%
PBT 2,857 3,195 1,437 11,809 -173 -2,048 -2,579 -
Tax -163 -30 -186 -482 -616 2,048 2,579 -
NP 2,694 3,165 1,251 11,327 -789 0 0 -
-
NP to SH 2,535 2,964 1,251 11,327 -789 -2,562 -3,206 -
-
Tax Rate 5.71% 0.94% 12.94% 4.08% - - - -
Total Cost 60,063 53,202 44,563 42,954 46,263 32,956 29,188 12.77%
-
Net Worth 89,109 87,292 80,946 73,046 65,892 53,839 57,338 7.62%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,688 2,687 - - - - - -
Div Payout % 106.06% 90.67% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 89,109 87,292 80,946 73,046 65,892 53,839 57,338 7.62%
NOSH 76,818 76,787 76,748 76,224 73,738 61,884 61,653 3.73%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.29% 5.61% 2.73% 20.87% -1.74% 0.00% 0.00% -
ROE 2.84% 3.40% 1.55% 15.51% -1.20% -4.76% -5.59% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 81.70 73.41 59.69 71.21 61.67 53.25 47.34 9.51%
EPS 3.30 3.86 1.63 14.86 -1.07 -4.14 -5.20 -
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.1368 1.0547 0.9583 0.8936 0.87 0.93 3.75%
Adjusted Per Share Value based on latest NOSH - 76,224
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.67 9.58 7.79 9.23 7.73 5.60 4.96 13.61%
EPS 0.43 0.50 0.21 1.93 -0.13 -0.44 -0.54 -
DPS 0.46 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.1484 0.1376 0.1242 0.112 0.0915 0.0975 7.61%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.16 0.13 0.15 0.28 0.09 0.09 0.10 -
P/RPS 0.20 0.18 0.25 0.39 0.15 0.17 0.21 -0.80%
P/EPS 4.85 3.37 9.20 1.88 -8.41 -2.17 -1.92 -
EY 20.63 29.69 10.87 53.07 -11.89 -46.00 -52.00 -
DY 21.88 26.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.14 0.29 0.10 0.10 0.11 4.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 27/08/04 28/08/03 30/08/02 30/08/01 -
Price 0.20 0.12 0.16 0.27 0.10 0.10 0.13 -
P/RPS 0.24 0.16 0.27 0.38 0.16 0.19 0.27 -1.94%
P/EPS 6.06 3.11 9.82 1.82 -9.35 -2.42 -2.50 -
EY 16.50 32.17 10.19 55.04 -10.70 -41.40 -40.00 -
DY 17.50 29.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.11 0.15 0.28 0.11 0.11 0.14 3.28%

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