[PDZ] YoY TTM Result on 30-Sep-2013 [#1]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 7.54%
YoY- -330.01%
View:
Show?
TTM Result
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 150,430 163,600 154,274 189,503 208,714 194,525 174,872 -2.69%
PBT -51,374 -55,924 -418 -10,289 8,234 7,432 322 -
Tax -352 -1,177 -653 -1,154 -1,224 -1,326 -794 -13.73%
NP -51,726 -57,101 -1,071 -11,443 7,010 6,106 -472 134.74%
-
NP to SH -52,956 -58,329 -2,945 -12,786 5,559 4,663 -1,457 92.09%
-
Tax Rate - - - - 14.87% 17.84% 246.58% -
Total Cost 202,156 220,701 155,345 200,946 201,704 188,419 175,344 2.61%
-
Net Worth 35,599 31,358 88,105 95,088 105,999 103,263 97,999 -16.80%
Dividend
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 35,599 31,358 88,105 95,088 105,999 103,263 97,999 -16.80%
NOSH 890,000 883,333 881,052 864,444 883,333 860,526 890,909 -0.01%
Ratio Analysis
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -34.39% -34.90% -0.69% -6.04% 3.36% 3.14% -0.27% -
ROE -148.75% -186.01% -3.34% -13.45% 5.24% 4.52% -1.49% -
Per Share
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.90 18.52 17.51 21.92 23.63 22.61 19.63 -2.68%
EPS -5.95 -6.60 -0.33 -1.48 0.63 0.54 -0.16 92.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0355 0.10 0.11 0.12 0.12 0.11 -16.78%
Adjusted Per Share Value based on latest NOSH - 864,444
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.57 27.81 26.22 32.21 35.47 33.06 29.72 -2.69%
EPS -9.00 -9.91 -0.50 -2.17 0.94 0.79 -0.25 91.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0533 0.1497 0.1616 0.1802 0.1755 0.1666 -16.80%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.08 0.295 0.075 0.09 0.06 0.08 -
P/RPS 0.35 0.43 1.68 0.34 0.38 0.27 0.41 -2.83%
P/EPS -1.01 -1.21 -88.25 -5.07 14.30 11.07 -48.92 -50.58%
EY -99.17 -82.54 -1.13 -19.72 6.99 9.03 -2.04 102.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.25 2.95 0.68 0.75 0.50 0.73 13.97%
Price Multiplier on Announcement Date
31/03/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/05/16 18/11/15 18/11/14 27/11/13 30/11/12 29/11/11 22/11/10 -
Price 0.07 0.08 0.215 0.08 0.08 0.08 0.09 -
P/RPS 0.41 0.43 1.23 0.36 0.34 0.35 0.46 -2.06%
P/EPS -1.18 -1.21 -64.32 -5.41 12.71 14.76 -55.03 -50.24%
EY -85.00 -82.54 -1.55 -18.49 7.87 6.77 -1.82 101.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.25 2.15 0.73 0.67 0.67 0.82 14.76%

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