[PDZ] YoY Quarter Result on 31-Mar-2009 [#3]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -54.12%
YoY- -171.7%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 48,992 43,566 42,756 41,462 56,762 56,852 45,903 1.09%
PBT 2,217 565 91 -3,858 6,041 -662 726 20.42%
Tax -9 -219 -159 -142 -190 -140 -82 -30.78%
NP 2,208 346 -68 -4,000 5,851 -802 644 22.77%
-
NP to SH 1,962 50 -314 -4,061 5,664 -953 510 25.15%
-
Tax Rate 0.41% 38.76% 174.73% - 3.15% - 11.29% -
Total Cost 46,784 43,220 42,824 45,462 50,911 57,654 45,259 0.55%
-
Net Worth 102,365 55,000 86,350 95,044 113,279 86,845 84,853 3.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 102,365 55,000 86,350 95,044 113,279 86,845 84,853 3.17%
NOSH 853,043 500,000 785,000 864,042 871,384 76,854 77,272 49.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.51% 0.79% -0.16% -9.65% 10.31% -1.41% 1.40% -
ROE 1.92% 0.09% -0.36% -4.27% 5.00% -1.10% 0.60% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.74 8.71 5.45 4.80 6.51 73.97 59.40 -32.23%
EPS 0.23 0.01 -0.04 -0.47 0.65 -1.24 0.66 -16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.11 0.13 1.13 1.0981 -30.83%
Adjusted Per Share Value based on latest NOSH - 864,042
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.33 7.40 7.27 7.05 9.65 9.66 7.80 1.10%
EPS 0.33 0.01 -0.05 -0.69 0.96 -0.16 0.09 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.0935 0.1468 0.1615 0.1925 0.1476 0.1442 3.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.09 0.09 0.30 0.16 0.19 0.13 -
P/RPS 1.57 1.03 1.65 6.25 2.46 0.26 0.22 38.71%
P/EPS 39.13 900.00 -225.00 -63.83 24.62 -15.32 19.70 12.10%
EY 2.56 0.11 -0.44 -1.57 4.06 -6.53 5.08 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.82 2.73 1.23 0.17 0.12 35.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 24/05/10 29/05/09 26/05/08 28/05/07 13/06/06 -
Price 0.08 0.08 0.08 0.10 0.13 0.18 0.13 -
P/RPS 1.39 0.92 1.47 2.08 2.00 0.24 0.22 35.92%
P/EPS 34.78 800.00 -200.00 -21.28 20.00 -14.52 19.70 9.92%
EY 2.88 0.13 -0.50 -4.70 5.00 -6.89 5.08 -9.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.73 0.91 1.00 0.16 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