[PDZ] YoY Quarter Result on 30-Sep-2009 [#1]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 105.76%
YoY- 101.87%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,386 57,218 46,182 33,853 66,605 63,709 57,892 -1.34%
PBT 420 4,053 1,549 246 -3,907 108 4,020 -31.34%
Tax -314 -394 -221 -79 -210 -139 -95 22.02%
NP 106 3,659 1,328 167 -4,117 -31 3,925 -45.19%
-
NP to SH -265 3,270 980 83 -4,446 -317 3,754 -
-
Tax Rate 74.76% 9.72% 14.27% 32.11% - 128.70% 2.36% -
Total Cost 53,280 53,559 44,854 33,686 70,722 63,740 53,967 -0.21%
-
Net Worth 105,999 103,263 97,999 91,300 104,611 91,234 89,051 2.94%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 3,051 - 2,686 -
Div Payout % - - - - 0.00% - 71.57% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 105,999 103,263 97,999 91,300 104,611 91,234 89,051 2.94%
NOSH 883,333 860,526 890,909 830,000 871,764 77,317 76,768 50.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.20% 6.39% 2.88% 0.49% -6.18% -0.05% 6.78% -
ROE -0.25% 3.17% 1.00% 0.09% -4.25% -0.35% 4.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.04 6.65 5.18 4.08 7.64 82.40 75.41 -34.31%
EPS -0.03 0.38 0.11 0.01 -0.51 -0.41 4.89 -
DPS 0.00 0.00 0.00 0.00 0.35 0.00 3.50 -
NAPS 0.12 0.12 0.11 0.11 0.12 1.18 1.16 -31.46%
Adjusted Per Share Value based on latest NOSH - 830,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.07 9.72 7.85 5.75 11.32 10.83 9.84 -1.34%
EPS -0.05 0.56 0.17 0.01 -0.76 -0.05 0.64 -
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.46 -
NAPS 0.1802 0.1755 0.1666 0.1552 0.1778 0.1551 0.1514 2.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.06 0.08 0.09 0.12 0.22 0.12 -
P/RPS 1.49 0.90 1.54 2.21 1.57 0.27 0.16 44.99%
P/EPS -300.00 15.79 72.73 900.00 -23.53 -53.66 2.45 -
EY -0.33 6.33 1.38 0.11 -4.25 -1.86 40.75 -
DY 0.00 0.00 0.00 0.00 2.92 0.00 29.17 -
P/NAPS 0.75 0.50 0.73 0.82 1.00 0.19 0.10 39.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 22/11/10 25/11/09 18/11/08 27/11/07 27/11/06 -
Price 0.08 0.08 0.09 0.09 0.09 0.22 0.14 -
P/RPS 1.32 1.20 1.74 2.21 1.18 0.27 0.19 38.09%
P/EPS -266.67 21.05 81.82 900.00 -17.65 -53.66 2.86 -
EY -0.37 4.75 1.22 0.11 -5.67 -1.86 34.93 -
DY 0.00 0.00 0.00 0.00 3.89 0.00 25.00 -
P/NAPS 0.67 0.67 0.82 0.82 0.75 0.19 0.12 33.15%

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