[PDZ] YoY TTM Result on 31-Mar-2013 [#3]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -260.87%
YoY- -141.29%
View:
Show?
TTM Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 115,529 162,607 163,987 205,421 204,326 189,093 148,678 -3.80%
PBT -1,093 -1,282 -10,264 -289 10,083 3,275 -468 13.92%
Tax -15 -703 -1,076 -1,261 -1,313 -1,060 -268 -35.79%
NP -1,108 -1,985 -11,340 -1,550 8,770 2,215 -736 6.48%
-
NP to SH -1,883 -3,814 -12,601 -3,034 7,348 857 -1,142 7.98%
-
Tax Rate - - - - 13.02% 32.37% - -
Total Cost 116,637 164,592 175,327 206,971 195,556 186,878 149,414 -3.73%
-
Net Worth 26,079 88,187 81,000 104,399 102,365 55,000 86,350 -16.80%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 26,079 88,187 81,000 104,399 102,365 55,000 86,350 -16.80%
NOSH 869,321 881,875 810,000 869,999 853,043 500,000 785,000 1.58%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.96% -1.22% -6.92% -0.75% 4.29% 1.17% -0.50% -
ROE -7.22% -4.32% -15.56% -2.91% 7.18% 1.56% -1.32% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.29 18.44 20.25 23.61 23.95 37.82 18.94 -5.29%
EPS -0.22 -0.43 -1.56 -0.35 0.86 0.17 -0.15 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.10 0.10 0.12 0.12 0.11 0.11 -18.10%
Adjusted Per Share Value based on latest NOSH - 869,999
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.64 27.64 27.87 34.91 34.73 32.14 25.27 -3.79%
EPS -0.32 -0.65 -2.14 -0.52 1.25 0.15 -0.19 8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.1499 0.1377 0.1774 0.174 0.0935 0.1468 -16.81%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.145 0.13 0.07 0.09 0.09 0.09 -
P/RPS 0.56 0.79 0.64 0.30 0.38 0.24 0.48 2.39%
P/EPS -34.63 -33.53 -8.36 -20.07 10.45 52.51 -61.87 -8.53%
EY -2.89 -2.98 -11.97 -4.98 9.57 1.90 -1.62 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.45 1.30 0.58 0.75 0.82 0.82 18.68%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 13/05/15 29/05/14 31/05/13 30/05/12 30/05/11 24/05/10 -
Price 0.06 0.115 0.16 0.08 0.08 0.08 0.08 -
P/RPS 0.45 0.62 0.79 0.34 0.33 0.21 0.42 1.06%
P/EPS -27.70 -26.59 -10.28 -22.94 9.29 46.67 -54.99 -10.00%
EY -3.61 -3.76 -9.72 -4.36 10.77 2.14 -1.82 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.15 1.60 0.67 0.67 0.73 0.73 16.75%

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