[PDZ] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 266.53%
YoY- 1080.72%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 183,489 183,692 188,406 184,728 162,543 148,292 136,926 21.61%
PBT 4,928 7,045 9,438 6,196 -981 1,370 1,874 90.85%
Tax -1,153 -984 -1,038 -884 -652 -440 -342 125.33%
NP 3,775 6,061 8,400 5,312 -1,633 930 1,532 82.73%
-
NP to SH 2,373 4,681 6,922 3,920 -2,354 400 1,228 55.33%
-
Tax Rate 23.40% 13.97% 11.00% 14.27% - 32.12% 18.25% -
Total Cost 179,714 177,630 180,006 179,416 164,176 147,361 135,394 20.84%
-
Net Worth 96,677 96,552 95,177 97,999 95,903 110,000 96,485 0.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,677 96,552 95,177 97,999 95,903 110,000 96,485 0.13%
NOSH 878,888 877,749 865,249 890,909 871,851 1,000,000 877,142 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.06% 3.30% 4.46% 2.88% -1.00% 0.63% 1.12% -
ROE 2.45% 4.85% 7.27% 4.00% -2.45% 0.36% 1.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.88 20.93 21.77 20.73 18.64 14.83 15.61 21.46%
EPS 0.27 0.53 0.80 0.44 -0.27 0.04 0.14 55.12%
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 - 890,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.19 31.22 32.02 31.40 27.63 25.20 23.27 21.63%
EPS 0.40 0.80 1.18 0.67 -0.40 0.07 0.21 53.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1641 0.1618 0.1666 0.163 0.187 0.164 0.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.075 0.09 0.09 0.08 0.08 0.09 0.09 -
P/RPS 0.36 0.43 0.41 0.39 0.43 0.61 0.58 -27.29%
P/EPS 27.78 16.88 11.25 18.18 -29.63 225.00 64.29 -42.93%
EY 3.60 5.93 8.89 5.50 -3.38 0.44 1.56 74.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.82 0.73 0.73 0.82 0.82 -11.76%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 30/05/11 28/02/11 22/11/10 26/08/10 24/05/10 25/02/10 -
Price 0.06 0.08 0.08 0.09 0.07 0.08 0.09 -
P/RPS 0.29 0.38 0.37 0.43 0.38 0.54 0.58 -37.08%
P/EPS 22.22 15.00 10.00 20.45 -25.93 200.00 64.29 -50.84%
EY 4.50 6.67 10.00 4.89 -3.86 0.50 1.56 103.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.73 0.82 0.64 0.73 0.82 -23.43%

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