[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -884.67%
YoY- 81.29%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 137,769 94,203 46,182 162,543 111,219 68,463 33,853 155.11%
PBT 5,284 4,719 1,549 -981 1,028 937 246 674.15%
Tax -738 -519 -221 -652 -330 -171 -79 344.16%
NP 4,546 4,200 1,328 -1,633 698 766 167 806.74%
-
NP to SH 3,511 3,461 980 -2,354 300 614 83 1116.81%
-
Tax Rate 13.97% 11.00% 14.27% - 32.10% 18.25% 32.11% -
Total Cost 133,223 90,003 44,854 164,176 110,521 67,697 33,686 150.29%
-
Net Worth 96,552 95,177 97,999 95,903 110,000 96,485 91,300 3.80%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 96,552 95,177 97,999 95,903 110,000 96,485 91,300 3.80%
NOSH 877,749 865,249 890,909 871,851 1,000,000 877,142 830,000 3.80%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.30% 4.46% 2.88% -1.00% 0.63% 1.12% 0.49% -
ROE 3.64% 3.64% 1.00% -2.45% 0.27% 0.64% 0.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 15.70 10.89 5.18 18.64 11.12 7.81 4.08 145.76%
EPS 0.40 0.40 0.11 -0.27 0.03 0.07 0.01 1072.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 856,129
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.42 16.01 7.85 27.63 18.90 11.64 5.75 155.26%
EPS 0.60 0.59 0.17 -0.40 0.05 0.10 0.01 1436.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1641 0.1618 0.1666 0.163 0.187 0.164 0.1552 3.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.09 0.09 0.08 0.08 0.09 0.09 0.09 -
P/RPS 0.57 0.83 1.54 0.43 0.81 1.15 2.21 -59.51%
P/EPS 22.50 22.50 72.73 -29.63 300.00 128.57 900.00 -91.46%
EY 4.44 4.44 1.38 -3.38 0.33 0.78 0.11 1079.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.73 0.73 0.82 0.82 0.82 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 22/11/10 26/08/10 24/05/10 25/02/10 25/11/09 -
Price 0.08 0.08 0.09 0.07 0.08 0.09 0.09 -
P/RPS 0.51 0.73 1.74 0.38 0.72 1.15 2.21 -62.41%
P/EPS 20.00 20.00 81.82 -25.93 266.67 128.57 900.00 -92.11%
EY 5.00 5.00 1.22 -3.86 0.38 0.78 0.11 1176.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.82 0.64 0.73 0.82 0.82 -7.46%

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