[PDZ] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -34.48%
YoY- 448.41%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 50,270 162,638 117,164 78,163 39,611 123,833 90,877 -32.58%
PBT -2,906 1,206 1,379 1,740 1,803 -1,632 414 -
Tax -557 -1,834 -1,218 -862 -463 1,632 -414 21.84%
NP -3,463 -628 161 878 1,340 0 0 -
-
NP to SH -3,463 -628 161 878 1,340 -3,151 -591 224.67%
-
Tax Rate - 152.07% 88.32% 49.54% 25.68% - 100.00% -
Total Cost 53,733 163,266 117,003 77,285 38,271 123,833 90,877 -29.53%
-
Net Worth 62,452 66,021 65,285 66,705 67,370 53,857 56,637 6.72%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,452 66,021 65,285 66,705 67,370 53,857 56,637 6.72%
NOSH 73,995 73,882 73,181 73,781 74,033 61,905 61,562 13.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.89% -0.39% 0.14% 1.12% 3.38% 0.00% 0.00% -
ROE -5.55% -0.95% 0.25% 1.32% 1.99% -5.85% -1.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 67.94 220.13 160.10 105.94 53.50 200.03 147.62 -40.36%
EPS -4.68 -0.85 0.22 1.19 1.81 -5.09 -0.96 187.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.844 0.8936 0.8921 0.9041 0.91 0.87 0.92 -5.58%
Adjusted Per Share Value based on latest NOSH - 74,516
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.54 27.64 19.91 13.28 6.73 21.05 15.45 -32.62%
EPS -0.59 -0.11 0.03 0.15 0.23 -0.54 -0.10 226.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1122 0.111 0.1134 0.1145 0.0915 0.0963 6.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.09 0.09 0.08 0.10 0.09 0.09 0.10 -
P/RPS 0.13 0.04 0.05 0.09 0.17 0.04 0.07 51.03%
P/EPS -1.92 -10.59 36.36 8.40 4.97 -1.77 -10.42 -67.58%
EY -52.00 -9.44 2.75 11.90 20.11 -56.56 -9.60 208.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.09 0.11 0.10 0.10 0.11 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 25/11/02 30/08/02 31/05/02 -
Price 0.10 0.10 0.08 0.08 0.08 0.10 0.10 -
P/RPS 0.15 0.05 0.05 0.08 0.15 0.05 0.07 66.13%
P/EPS -2.14 -11.76 36.36 6.72 4.42 -1.96 -10.42 -65.15%
EY -46.80 -8.50 2.75 14.88 22.63 -50.90 -9.60 187.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.09 0.09 0.09 0.11 0.11 5.96%

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