[PDZ] YoY TTM Result on 30-Jun-2005 [#4]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -55.46%
YoY- 68.11%
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 234,051 227,545 194,368 180,843 207,573 162,638 123,833 11.18%
PBT 9,280 7,635 7,845 9,189 6,774 1,206 -1,471 -
Tax -739 -494 -423 -1,098 -1,961 -1,834 -1,519 -11.30%
NP 8,541 7,141 7,422 8,091 4,813 -628 -2,990 -
-
NP to SH 7,613 6,512 6,821 8,091 4,813 -628 -2,990 -
-
Tax Rate 7.96% 6.47% 5.39% 11.95% 28.95% 152.07% - -
Total Cost 225,510 220,404 186,946 172,752 202,760 163,266 126,823 10.05%
-
Net Worth 111,799 89,109 87,292 80,946 73,046 65,892 53,839 12.93%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,010 5,375 5,374 - - - - -
Div Payout % 39.54% 82.55% 78.80% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 111,799 89,109 87,292 80,946 73,046 65,892 53,839 12.93%
NOSH 860,000 76,818 76,787 76,748 76,224 73,738 61,884 54.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.65% 3.14% 3.82% 4.47% 2.32% -0.39% -2.41% -
ROE 6.81% 7.31% 7.81% 10.00% 6.59% -0.95% -5.55% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 27.22 296.21 253.12 235.63 272.32 220.56 200.10 -28.26%
EPS 0.89 8.48 8.88 10.54 6.31 -0.85 -4.83 -
DPS 0.35 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 1.16 1.1368 1.0547 0.9583 0.8936 0.87 -27.13%
Adjusted Per Share Value based on latest NOSH - 76,748
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.78 38.67 33.04 30.74 35.28 27.64 21.05 11.18%
EPS 1.29 1.11 1.16 1.38 0.82 -0.11 -0.51 -
DPS 0.51 0.91 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1515 0.1484 0.1376 0.1242 0.112 0.0915 12.93%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.12 0.16 0.13 0.15 0.28 0.09 0.09 -
P/RPS 0.44 0.05 0.05 0.06 0.10 0.04 0.04 49.07%
P/EPS 13.56 1.89 1.46 1.42 4.43 -10.57 -1.86 -
EY 7.38 52.98 68.33 70.28 22.55 -9.46 -53.68 -
DY 2.92 43.75 53.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.14 0.11 0.14 0.29 0.10 0.10 44.70%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 28/08/06 29/08/05 27/08/04 28/08/03 30/08/02 -
Price 0.12 0.20 0.12 0.16 0.27 0.10 0.10 -
P/RPS 0.44 0.07 0.05 0.07 0.10 0.05 0.05 43.63%
P/EPS 13.56 2.36 1.35 1.52 4.28 -11.74 -2.07 -
EY 7.38 42.39 74.02 65.89 23.39 -8.52 -48.32 -
DY 2.92 35.00 58.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.17 0.11 0.15 0.28 0.11 0.11 42.42%

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