[PDZ] YoY Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -338.91%
YoY- -358.43%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 57,892 46,663 51,423 50,270 39,611 28,573 29,852 11.66%
PBT 4,020 1,949 3,774 -2,906 1,803 -614 -777 -
Tax -95 -175 -388 -557 -463 614 777 -
NP 3,925 1,774 3,386 -3,463 1,340 0 0 -
-
NP to SH 3,754 1,643 3,386 -3,463 1,340 -901 -974 -
-
Tax Rate 2.36% 8.98% 10.28% - 25.68% - - -
Total Cost 53,967 44,889 48,037 53,733 38,271 28,573 29,852 10.36%
-
Net Worth 89,051 82,610 76,606 62,452 67,370 56,158 -292,199 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,686 2,687 - - - - - -
Div Payout % 71.57% 163.55% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 89,051 82,610 76,606 62,452 67,370 56,158 -292,199 -
NOSH 76,768 76,775 76,606 73,995 74,033 61,712 1,217,500 -36.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.78% 3.80% 6.58% -6.89% 3.38% 0.00% 0.00% -
ROE 4.22% 1.99% 4.42% -5.55% 1.99% -1.60% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.41 60.78 67.13 67.94 53.50 46.30 2.45 76.98%
EPS 4.89 2.14 4.42 -4.68 1.81 -1.46 -0.08 -
DPS 3.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.076 1.00 0.844 0.91 0.91 -0.24 -
Adjusted Per Share Value based on latest NOSH - 73,995
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.84 7.93 8.74 8.54 6.73 4.86 5.07 11.68%
EPS 0.64 0.28 0.58 -0.59 0.23 -0.15 -0.17 -
DPS 0.46 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.1404 0.1302 0.1061 0.1145 0.0954 -0.4966 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.12 0.15 0.28 0.09 0.09 0.10 0.11 -
P/RPS 0.16 0.25 0.42 0.13 0.17 0.22 4.49 -42.62%
P/EPS 2.45 7.01 6.33 -1.92 4.97 -6.85 -137.50 -
EY 40.75 14.27 15.79 -52.00 20.11 -14.60 -0.73 -
DY 29.17 23.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.28 0.11 0.10 0.11 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 29/11/04 21/11/03 25/11/02 29/11/01 28/11/00 -
Price 0.14 0.14 0.28 0.10 0.08 0.10 0.13 -
P/RPS 0.19 0.23 0.42 0.15 0.15 0.22 5.30 -42.56%
P/EPS 2.86 6.54 6.33 -2.14 4.42 -6.85 -162.50 -
EY 34.93 15.29 15.79 -46.80 22.63 -14.60 -0.62 -
DY 25.00 25.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.28 0.12 0.09 0.11 0.00 -

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