[PDZ] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 73.58%
YoY- 90.39%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 75,832 54,935 28,045 80,602 40,906 161,311 118,790 -25.80%
PBT -2,489 -5,255 178 971 -1,124 -57,765 -4,100 -28.23%
Tax 272 357 599 -599 385 -1,045 -773 -
NP -2,217 -4,898 777 372 -739 -58,810 -4,873 -40.76%
-
NP to SH -2,589 -5,283 534 -280 -1,060 -60,018 -5,735 -41.06%
-
Tax Rate - - -336.52% 61.69% - - - -
Total Cost 78,049 59,833 27,268 80,230 41,645 220,121 123,663 -26.35%
-
Net Worth 26,079 26,059 32,599 33,599 31,358 31,732 86,893 -55.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 26,079 26,059 32,599 33,599 31,358 31,732 86,893 -55.07%
NOSH 869,321 868,666 815,000 933,333 883,333 869,380 868,939 0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.92% -8.92% 2.77% 0.46% -1.81% -36.46% -4.10% -
ROE -9.93% -20.27% 1.64% -0.83% -3.38% -189.14% -6.60% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.72 6.32 3.44 8.64 4.63 18.55 13.67 -25.83%
EPS -0.30 -0.61 0.06 -0.03 -0.12 -6.90 -0.66 -40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.036 0.0355 0.0365 0.10 -55.08%
Adjusted Per Share Value based on latest NOSH - 864,444
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.89 9.34 4.77 13.70 6.95 27.42 20.19 -25.79%
EPS -0.44 -0.90 0.09 -0.05 -0.18 -10.20 -0.97 -40.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0443 0.0554 0.0571 0.0533 0.0539 0.1477 -55.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.075 0.06 0.06 0.07 0.08 0.105 0.145 -
P/RPS 0.86 0.95 1.74 0.81 1.73 0.57 1.06 -12.97%
P/EPS -25.18 -9.87 91.57 -233.33 -66.67 -1.52 -21.97 9.49%
EY -3.97 -10.14 1.09 -0.43 -1.50 -65.75 -4.55 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.00 1.50 1.94 2.25 2.88 1.45 43.64%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 25/05/16 25/02/16 18/11/15 28/08/15 13/05/15 -
Price 0.06 0.075 0.07 0.065 0.08 0.065 0.115 -
P/RPS 0.69 1.19 2.03 0.75 1.73 0.35 0.84 -12.25%
P/EPS -20.15 -12.33 106.84 -216.67 -66.67 -0.94 -17.42 10.16%
EY -4.96 -8.11 0.94 -0.46 -1.50 -106.21 -5.74 -9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.50 1.75 1.81 2.25 1.78 1.15 44.47%

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