[PDZ] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -102.91%
YoY- -108.1%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 199,287 151,481 106,869 53,386 212,546 158,606 109,614 49.01%
PBT -11,271 -1,717 767 420 11,867 10,439 8,222 -
Tax -1,177 -855 -655 -314 -1,304 -898 -889 20.59%
NP -12,448 -2,572 112 106 10,563 9,541 7,333 -
-
NP to SH -13,829 -3,642 -684 -265 9,094 8,486 6,524 -
-
Tax Rate - - 85.40% 74.76% 10.99% 8.60% 10.81% -
Total Cost 211,735 154,053 106,757 53,280 201,983 149,065 102,281 62.50%
-
Net Worth 95,672 104,057 102,599 105,999 103,931 103,910 104,383 -5.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 95,672 104,057 102,599 105,999 103,931 103,910 104,383 -5.64%
NOSH 869,748 867,142 855,000 883,333 866,095 865,918 869,866 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.25% -1.70% 0.10% 0.20% 4.97% 6.02% 6.69% -
ROE -14.45% -3.50% -0.67% -0.25% 8.75% 8.17% 6.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.91 17.47 12.50 6.04 24.54 18.32 12.60 49.02%
EPS -1.59 -0.42 -0.08 -0.03 1.05 0.98 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.12 0.12 0.12 0.12 -5.64%
Adjusted Per Share Value based on latest NOSH - 883,333
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.87 25.75 18.16 9.07 36.12 26.96 18.63 49.01%
EPS -2.35 -0.62 -0.12 -0.05 1.55 1.44 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1769 0.1744 0.1802 0.1766 0.1766 0.1774 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.075 0.07 0.08 0.09 0.09 0.09 0.08 -
P/RPS 0.33 0.40 0.64 1.49 0.37 0.49 0.63 -35.04%
P/EPS -4.72 -16.67 -100.00 -300.00 8.57 9.18 10.67 -
EY -21.20 -6.00 -1.00 -0.33 11.67 10.89 9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.67 0.75 0.75 0.75 0.67 0.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 31/05/13 25/02/13 30/11/12 30/08/12 30/05/12 21/02/12 -
Price 0.065 0.08 0.07 0.08 0.09 0.08 0.11 -
P/RPS 0.28 0.46 0.56 1.32 0.37 0.44 0.87 -53.06%
P/EPS -4.09 -19.05 -87.50 -266.67 8.57 8.16 14.67 -
EY -24.46 -5.25 -1.14 -0.37 11.67 12.25 6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.58 0.67 0.75 0.67 0.92 -25.65%

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