[PDZ] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,256 1,711 1,182 1,220 1,040 1,127 2,570 -2.15% YoY % 31.85% 44.75% -3.11% 17.31% -7.72% -56.15% - Horiz. % 87.78% 66.58% 45.99% 47.47% 40.47% 43.85% 100.00%
PBT -181 -496 -1,748 130 -360 -765 -2,611 -35.89% YoY % 63.51% 71.62% -1,444.62% 136.11% 52.94% 70.70% - Horiz. % 6.93% 19.00% 66.95% -4.98% 13.79% 29.30% 100.00%
Tax 0 0 0 0 -77 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -181 -496 -1,748 130 -437 -765 -2,611 -35.89% YoY % 63.51% 71.62% -1,444.62% 129.75% 42.88% 70.70% - Horiz. % 6.93% 19.00% 66.95% -4.98% 16.74% 29.30% 100.00%
NP to SH -181 -496 -1,748 130 -437 -765 -2,341 -34.72% YoY % 63.51% 71.62% -1,444.62% 129.75% 42.88% 67.32% - Horiz. % 7.73% 21.19% 74.67% -5.55% 18.67% 32.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,437 2,207 2,930 1,090 1,477 1,892 5,181 -11.81% YoY % 10.42% -24.68% 168.81% -26.20% -21.93% -63.48% - Horiz. % 47.04% 42.60% 56.55% 21.04% 28.51% 36.52% 100.00%
Net Worth 94,588 97,773 33,839 43,511 54,559 47,128 26,079 23.94% YoY % -3.26% 188.93% -22.23% -20.25% 15.77% 80.71% - Horiz. % 362.69% 374.90% 129.75% 166.84% 209.20% 180.71% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 94,588 97,773 33,839 43,511 54,559 47,128 26,079 23.94% YoY % -3.26% 188.93% -22.23% -20.25% 15.77% 80.71% - Horiz. % 362.69% 374.90% 129.75% 166.84% 209.20% 180.71% 100.00%
NOSH 581,367 563,210 772,586 681,990 681,990 471,289 869,321 -6.48% YoY % 3.22% -27.10% 13.28% 0.00% 44.71% -45.79% - Horiz. % 66.88% 64.79% 88.87% 78.45% 78.45% 54.21% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.02 % -28.99 % -147.88 % 10.66 % -42.02 % -67.88 % -101.60 % -34.49% YoY % 72.34% 80.40% -1,487.24% 125.37% 38.10% 33.19% - Horiz. % 7.89% 28.53% 145.55% -10.49% 41.36% 66.81% 100.00%
ROE -0.19 % -0.51 % -5.17 % 0.30 % -0.80 % -1.62 % -8.98 % -47.39% YoY % 62.75% 90.14% -1,823.33% 137.50% 50.62% 81.96% - Horiz. % 2.12% 5.68% 57.57% -3.34% 8.91% 18.04% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.39 0.30 0.15 0.18 0.15 0.24 0.30 4.47% YoY % 30.00% 100.00% -16.67% 20.00% -37.50% -20.00% - Horiz. % 130.00% 100.00% 50.00% 60.00% 50.00% 80.00% 100.00%
EPS -0.03 -0.09 -0.17 0.02 -0.06 -0.16 -0.27 -30.65% YoY % 66.67% 47.06% -950.00% 133.33% 62.50% 40.74% - Horiz. % 11.11% 33.33% 62.96% -7.41% 22.22% 59.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1627 0.1736 0.0438 0.0638 0.0800 0.1000 0.0300 32.53% YoY % -6.28% 296.35% -31.35% -20.25% -20.00% 233.33% - Horiz. % 542.33% 578.67% 146.00% 212.67% 266.67% 333.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 588,367 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.38 0.29 0.20 0.21 0.18 0.19 0.44 -2.41% YoY % 31.03% 45.00% -4.76% 16.67% -5.26% -56.82% - Horiz. % 86.36% 65.91% 45.45% 47.73% 40.91% 43.18% 100.00%
EPS -0.03 -0.08 -0.30 0.02 -0.07 -0.13 -0.40 -35.05% YoY % 62.50% 73.33% -1,600.00% 128.57% 46.15% 67.50% - Horiz. % 7.50% 20.00% 75.00% -5.00% 17.50% 32.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1608 0.1662 0.0575 0.0740 0.0927 0.0801 0.0443 23.96% YoY % -3.25% 189.04% -22.30% -20.17% 15.73% 80.81% - Horiz. % 362.98% 375.17% 129.80% 167.04% 209.26% 180.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0350 0.0500 0.0450 0.0150 0.0350 0.0600 0.0700 -
P/RPS 9.02 16.46 29.41 8.39 22.95 25.09 23.68 -14.85% YoY % -45.20% -44.03% 250.54% -63.44% -8.53% 5.95% - Horiz. % 38.09% 69.51% 124.20% 35.43% 96.92% 105.95% 100.00%
P/EPS -112.42 -56.78 -19.89 78.69 -54.62 -36.96 -25.99 27.63% YoY % -97.99% -185.47% -125.28% 244.07% -47.78% -42.21% - Horiz. % 432.55% 218.47% 76.53% -302.77% 210.16% 142.21% 100.00%
EY -0.89 -1.76 -5.03 1.27 -1.83 -2.71 -3.85 -21.65% YoY % 49.43% 65.01% -496.06% 169.40% 32.47% 29.61% - Horiz. % 23.12% 45.71% 130.65% -32.99% 47.53% 70.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.22 0.29 1.03 0.24 0.44 0.60 2.33 -32.51% YoY % -24.14% -71.84% 329.17% -45.45% -26.67% -74.25% - Horiz. % 9.44% 12.45% 44.21% 10.30% 18.88% 25.75% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 - 29/06/20 27/05/19 30/05/18 24/05/17 -
Price 0.0250 0.0400 0.0350 0.0400 0.0300 0.0500 0.0600 -
P/RPS 6.44 13.17 22.88 22.36 19.67 20.91 20.30 -17.41% YoY % -51.10% -42.44% 2.33% 13.68% -5.93% 3.00% - Horiz. % 31.72% 64.88% 112.71% 110.15% 96.90% 103.00% 100.00%
P/EPS -80.30 -45.42 -15.47 209.84 -46.82 -30.80 -22.28 23.81% YoY % -76.79% -193.60% -107.37% 548.18% -52.01% -38.24% - Horiz. % 360.41% 203.86% 69.43% -941.83% 210.14% 138.24% 100.00%
EY -1.25 -2.20 -6.46 0.48 -2.14 -3.25 -4.49 -19.19% YoY % 43.18% 65.94% -1,445.83% 122.43% 34.15% 27.62% - Horiz. % 27.84% 49.00% 143.88% -10.69% 47.66% 72.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.15 0.23 0.80 0.63 0.38 0.50 2.00 -35.05% YoY % -34.78% -71.25% 26.98% 65.79% -24.00% -75.00% - Horiz. % 7.50% 11.50% 40.00% 31.50% 19.00% 25.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment