[PDZ] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -338.91%
YoY- -358.43%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 54,281 50,306 52,716 50,270 45,474 39,001 38,552 25.64%
PBT 11,809 -1,391 -738 -2,906 -173 -361 -63 -
Tax -482 -393 -529 -557 -616 -356 -399 13.43%
NP 11,327 -1,784 -1,267 -3,463 -789 -717 -462 -
-
NP to SH 11,327 -1,784 -1,267 -3,463 -789 -717 -462 -
-
Tax Rate 4.08% - - - - - - -
Total Cost 42,954 52,090 53,983 53,733 46,263 39,718 39,014 6.63%
-
Net Worth 73,046 60,105 61,067 62,452 65,892 65,941 67,370 5.54%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 73,046 60,105 61,067 62,452 65,892 65,941 67,370 5.54%
NOSH 76,224 74,333 74,093 73,995 73,738 73,917 74,516 1.52%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 20.87% -3.55% -2.40% -6.89% -1.74% -1.84% -1.20% -
ROE 15.51% -2.97% -2.07% -5.55% -1.20% -1.09% -0.69% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 71.21 67.68 71.15 67.94 61.67 52.76 51.74 23.75%
EPS 14.86 -2.40 -1.71 -4.68 -1.07 -0.97 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9583 0.8086 0.8242 0.844 0.8936 0.8921 0.9041 3.96%
Adjusted Per Share Value based on latest NOSH - 73,995
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 9.23 8.55 8.96 8.54 7.73 6.63 6.55 25.71%
EPS 1.93 -0.30 -0.22 -0.59 -0.13 -0.12 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1022 0.1038 0.1061 0.112 0.1121 0.1145 5.57%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.28 0.31 0.11 0.09 0.09 0.08 0.10 -
P/RPS 0.39 0.46 0.15 0.13 0.15 0.15 0.19 61.58%
P/EPS 1.88 -12.92 -6.43 -1.92 -8.41 -8.25 -16.13 -
EY 53.07 -7.74 -15.55 -52.00 -11.89 -12.13 -6.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.13 0.11 0.10 0.09 0.11 90.95%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 28/02/03 -
Price 0.27 0.29 0.24 0.10 0.10 0.08 0.08 -
P/RPS 0.38 0.43 0.34 0.15 0.16 0.15 0.15 85.94%
P/EPS 1.82 -12.08 -14.04 -2.14 -9.35 -8.25 -12.90 -
EY 55.04 -8.28 -7.13 -46.80 -10.70 -12.13 -7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.29 0.12 0.11 0.09 0.09 113.26%

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