[PDZ] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -4.9%
YoY- -234.22%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 136,926 135,412 204,147 222,250 250,452 266,420 234,051 -29.98%
PBT 1,874 984 -11,501 -13,340 -12,294 -15,628 9,280 -65.47%
Tax -342 -316 -474 -714 -788 -840 -739 -40.08%
NP 1,532 668 -11,975 -14,054 -13,082 -16,468 8,541 -68.09%
-
NP to SH 1,228 332 -12,584 -14,856 -14,162 -17,784 7,613 -70.26%
-
Tax Rate 18.25% 32.11% - - - - 7.96% -
Total Cost 135,394 134,744 216,122 236,305 263,534 282,888 225,510 -28.76%
-
Net Worth 96,485 91,300 95,464 95,751 104,903 104,611 109,965 -8.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 6,119 12,204 2,960 -
Div Payout % - - - - 0.00% 0.00% 38.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 96,485 91,300 95,464 95,751 104,903 104,611 109,965 -8.32%
NOSH 877,142 830,000 867,862 870,468 874,197 871,764 845,888 2.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.12% 0.49% -5.87% -6.32% -5.22% -6.18% 3.65% -
ROE 1.27% 0.36% -13.18% -15.52% -13.50% -17.00% 6.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.61 16.31 23.52 25.53 28.65 30.56 27.67 -31.65%
EPS 0.14 0.04 -1.45 -1.71 -1.62 -2.04 0.90 -70.97%
DPS 0.00 0.00 0.00 0.00 0.70 1.40 0.35 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.12 0.13 -10.51%
Adjusted Per Share Value based on latest NOSH - 864,042
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.27 23.01 34.70 37.77 42.57 45.28 39.78 -29.98%
EPS 0.21 0.06 -2.14 -2.52 -2.41 -3.02 1.29 -70.08%
DPS 0.00 0.00 0.00 0.00 1.04 2.07 0.50 -
NAPS 0.164 0.1552 0.1623 0.1627 0.1783 0.1778 0.1869 -8.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.09 0.09 0.09 0.30 0.10 0.12 0.12 -
P/RPS 0.58 0.55 0.38 1.17 0.35 0.39 0.43 22.01%
P/EPS 64.29 225.00 -6.21 -17.58 -6.17 -5.88 13.33 184.64%
EY 1.56 0.44 -16.11 -5.69 -16.20 -17.00 7.50 -64.79%
DY 0.00 0.00 0.00 0.00 7.00 11.67 2.92 -
P/NAPS 0.82 0.82 0.82 2.73 0.83 1.00 0.92 -7.36%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 29/05/09 26/02/09 18/11/08 25/08/08 -
Price 0.09 0.09 0.09 0.10 0.09 0.09 0.12 -
P/RPS 0.58 0.55 0.38 0.39 0.31 0.29 0.43 22.01%
P/EPS 64.29 225.00 -6.21 -5.86 -5.56 -4.41 13.33 184.64%
EY 1.56 0.44 -16.11 -17.07 -18.00 -22.67 7.50 -64.79%
DY 0.00 0.00 0.00 0.00 7.78 15.56 2.92 -
P/NAPS 0.82 0.82 0.82 0.91 0.75 0.75 0.92 -7.36%

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