[PDZ] YoY Quarter Result on 30-Jun-2013 [#4]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -244.39%
YoY- -1775.49%
View:
Show?
Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 16,050 41,782 43,817 47,806 53,940 45,720 51,324 -16.35%
PBT 853 -52,524 2,818 -9,554 1,428 -356 -2,009 -
Tax 378 -349 70 -322 -406 -415 -322 -
NP 1,231 -52,873 2,888 -9,876 1,022 -771 -2,331 -
-
NP to SH 1,690 -53,208 1,921 -10,187 608 -1,138 -2,654 -
-
Tax Rate -44.31% - -2.48% - 28.43% - - -
Total Cost 14,819 94,655 40,929 57,682 52,918 46,491 53,655 -17.93%
-
Net Worth 26,079 32,863 96,049 95,775 104,228 96,292 94,174 -17.90%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 26,079 32,863 96,049 95,775 104,228 96,292 94,174 -17.90%
NOSH 869,321 869,411 873,181 870,683 868,571 875,384 856,129 0.23%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.67% -126.54% 6.59% -20.66% 1.89% -1.69% -4.54% -
ROE 6.48% -161.90% 2.00% -10.64% 0.58% -1.18% -2.82% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.85 4.81 5.02 5.49 6.21 5.22 5.99 -16.51%
EPS 0.19 -6.12 0.22 -1.17 0.07 -0.13 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0378 0.11 0.11 0.12 0.11 0.11 -18.09%
Adjusted Per Share Value based on latest NOSH - 870,683
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.73 7.10 7.45 8.13 9.17 7.77 8.72 -16.33%
EPS 0.29 -9.04 0.33 -1.73 0.10 -0.19 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0559 0.1632 0.1628 0.1771 0.1637 0.1601 -17.91%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.105 0.15 0.075 0.09 0.075 0.08 -
P/RPS 3.79 2.18 2.99 1.37 1.45 1.44 1.33 17.45%
P/EPS 36.01 -1.72 68.18 -6.41 128.57 -57.69 -25.81 -
EY 2.78 -58.29 1.47 -15.60 0.78 -1.73 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.78 1.36 0.68 0.75 0.68 0.73 19.51%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 28/08/15 29/08/14 29/08/13 30/08/12 25/08/11 26/08/10 -
Price 0.065 0.065 0.305 0.065 0.09 0.06 0.07 -
P/RPS 3.52 1.35 6.08 1.18 1.45 1.15 1.17 18.43%
P/EPS 33.44 -1.06 138.64 -5.56 128.57 -46.15 -22.58 -
EY 2.99 -94.15 0.72 -18.00 0.78 -2.17 -4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.72 2.77 0.59 0.75 0.55 0.64 20.63%

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