[PDZ] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -55.19%
YoY- -111.5%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 45,903 39,823 50,306 39,001 31,113 31,437 29,098 7.89%
PBT 726 436 -1,391 -361 -33 1,507 -3,571 -
Tax -82 -224 -393 -356 33 -133 3,571 -
NP 644 212 -1,784 -717 0 1,374 0 -
-
NP to SH 510 212 -1,784 -717 -339 1,374 -3,815 -
-
Tax Rate 11.29% 51.38% - - - 8.83% - -
Total Cost 45,259 39,611 52,090 39,718 31,113 30,063 29,098 7.63%
-
Net Worth 84,853 78,848 60,105 65,941 57,755 7,076,099 369,257 -21.72%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 84,853 78,848 60,105 65,941 57,755 7,076,099 369,257 -21.72%
NOSH 77,272 75,714 74,333 73,917 62,777 6,870,000 4,615,714 -49.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.40% 0.53% -3.55% -1.84% 0.00% 4.37% 0.00% -
ROE 0.60% 0.27% -2.97% -1.09% -0.59% 0.02% -1.03% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 59.40 52.60 67.68 52.76 49.56 0.46 0.63 113.26%
EPS 0.66 0.28 -2.40 -0.97 -0.54 0.02 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0981 1.0414 0.8086 0.8921 0.92 1.03 0.08 54.70%
Adjusted Per Share Value based on latest NOSH - 73,917
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.80 6.77 8.55 6.63 5.29 5.34 4.95 7.86%
EPS 0.09 0.04 -0.30 -0.12 -0.06 0.23 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1442 0.134 0.1022 0.1121 0.0982 12.0267 0.6276 -21.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.13 0.20 0.31 0.08 0.10 0.11 0.68 -
P/RPS 0.22 0.38 0.46 0.15 0.20 24.04 107.87 -64.37%
P/EPS 19.70 71.43 -12.92 -8.25 -18.52 550.00 -822.72 -
EY 5.08 1.40 -7.74 -12.13 -5.40 0.18 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.19 0.38 0.09 0.11 0.11 8.50 -50.82%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 25/05/05 31/05/04 29/05/03 31/05/02 25/05/01 25/05/00 -
Price 0.13 0.16 0.29 0.08 0.10 0.10 0.64 -
P/RPS 0.22 0.30 0.43 0.15 0.20 21.85 101.52 -64.01%
P/EPS 19.70 57.14 -12.08 -8.25 -18.52 500.00 -774.33 -
EY 5.08 1.75 -8.28 -12.13 -5.40 0.20 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.36 0.09 0.11 0.10 8.00 -50.32%

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