[PDZ] QoQ Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 64.49%
YoY- -109.59%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 42,756 34,610 33,853 37,459 41,462 58,621 66,605 -25.60%
PBT 91 691 246 -1,496 -3,858 -2,240 -3,907 -
Tax -159 -92 -79 62 -142 -184 -210 -16.94%
NP -68 599 167 -1,434 -4,000 -2,424 -4,117 -93.53%
-
NP to SH -314 531 83 -1,442 -4,061 -2,635 -4,446 -82.94%
-
Tax Rate 174.73% 13.31% 32.11% - - - - -
Total Cost 42,824 34,011 33,686 38,893 45,462 61,045 70,722 -28.44%
-
Net Worth 86,350 97,350 91,300 93,305 95,044 105,399 104,611 -12.01%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 3,051 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 86,350 97,350 91,300 93,305 95,044 105,399 104,611 -12.01%
NOSH 785,000 885,000 830,000 848,235 864,042 878,333 871,764 -6.75%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.16% 1.73% 0.49% -3.83% -9.65% -4.14% -6.18% -
ROE -0.36% 0.55% 0.09% -1.55% -4.27% -2.50% -4.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.45 3.91 4.08 4.42 4.80 6.67 7.64 -20.17%
EPS -0.04 0.06 0.01 -0.17 -0.47 -0.30 -0.51 -81.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.12 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 848,235
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.27 5.88 5.75 6.37 7.05 9.96 11.32 -25.58%
EPS -0.05 0.09 0.01 -0.25 -0.69 -0.45 -0.76 -83.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
NAPS 0.1468 0.1655 0.1552 0.1586 0.1615 0.1791 0.1778 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.09 0.09 0.09 0.30 0.10 0.12 -
P/RPS 1.65 2.30 2.21 2.04 6.25 1.50 1.57 3.37%
P/EPS -225.00 150.00 900.00 -52.94 -63.83 -33.33 -23.53 351.13%
EY -0.44 0.67 0.11 -1.89 -1.57 -3.00 -4.25 -77.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.92 -
P/NAPS 0.82 0.82 0.82 0.82 2.73 0.83 1.00 -12.40%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 25/02/10 25/11/09 27/08/09 29/05/09 26/02/09 18/11/08 -
Price 0.08 0.09 0.09 0.09 0.10 0.09 0.09 -
P/RPS 1.47 2.30 2.21 2.04 2.08 1.35 1.18 15.79%
P/EPS -200.00 150.00 900.00 -52.94 -21.28 -30.00 -17.65 405.24%
EY -0.50 0.67 0.11 -1.89 -4.70 -3.33 -5.67 -80.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.89 -
P/NAPS 0.73 0.82 0.82 0.82 0.91 0.75 0.75 -1.78%

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