[PDZ] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -104.89%
YoY- -108.44%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 234,051 178,805 122,043 63,709 227,522 164,788 107,936 67.61%
PBT 9,280 9,513 3,472 108 7,612 4,778 5,440 42.81%
Tax -739 -463 -273 -139 -494 -331 -191 146.66%
NP 8,541 9,050 3,199 -31 7,118 4,447 5,249 38.38%
-
NP to SH 7,613 8,301 2,637 -317 6,489 3,977 4,930 33.63%
-
Tax Rate 7.96% 4.87% 7.86% 128.70% 6.49% 6.93% 3.51% -
Total Cost 225,510 169,755 118,844 63,740 220,404 160,341 102,687 69.03%
-
Net Worth 109,965 107,912 98,887 91,234 89,079 86,756 89,845 14.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,960 - - - 2,687 2,687 2,687 6.66%
Div Payout % 38.89% - - - 41.42% 67.57% 54.52% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,965 107,912 98,887 91,234 89,079 86,756 89,845 14.43%
NOSH 845,888 830,100 824,062 77,317 76,792 76,776 76,791 395.79%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.65% 5.06% 2.62% -0.05% 3.13% 2.70% 4.86% -
ROE 6.92% 7.69% 2.67% -0.35% 7.28% 4.58% 5.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.67 21.54 14.81 82.40 296.28 214.63 140.56 -66.19%
EPS 0.90 1.00 0.32 -0.41 8.45 5.18 6.42 -73.04%
DPS 0.35 0.00 0.00 0.00 3.50 3.50 3.50 -78.48%
NAPS 0.13 0.13 0.12 1.18 1.16 1.13 1.17 -76.91%
Adjusted Per Share Value based on latest NOSH - 77,317
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.78 30.39 20.74 10.83 38.67 28.01 18.35 67.58%
EPS 1.29 1.41 0.45 -0.05 1.10 0.68 0.84 33.14%
DPS 0.50 0.00 0.00 0.00 0.46 0.46 0.46 5.72%
NAPS 0.1869 0.1834 0.1681 0.1551 0.1514 0.1475 0.1527 14.43%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.12 0.16 0.19 0.22 0.16 0.19 0.14 -
P/RPS 0.43 0.74 1.28 0.27 0.05 0.09 0.10 164.66%
P/EPS 13.33 16.00 59.38 -53.66 1.89 3.67 2.18 234.75%
EY 7.50 6.25 1.68 -1.86 52.81 27.26 45.86 -70.12%
DY 2.92 0.00 0.00 0.00 21.88 18.42 25.00 -76.13%
P/NAPS 0.92 1.23 1.58 0.19 0.14 0.17 0.12 289.29%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.12 0.13 0.15 0.22 0.20 0.18 0.17 -
P/RPS 0.43 0.60 1.01 0.27 0.07 0.08 0.12 134.34%
P/EPS 13.33 13.00 46.88 -53.66 2.37 3.47 2.65 193.86%
EY 7.50 7.69 2.13 -1.86 42.25 28.78 37.76 -65.99%
DY 2.92 0.00 0.00 0.00 17.50 19.44 20.59 -72.83%
P/NAPS 0.92 1.00 1.25 0.19 0.17 0.16 0.15 235.43%

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