[PDZ] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 63.41%
YoY- -174.24%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,423 54,281 50,306 52,716 50,270 45,474 39,001 20.18%
PBT 3,774 11,809 -1,391 -738 -2,906 -173 -361 -
Tax -388 -482 -393 -529 -557 -616 -356 5.88%
NP 3,386 11,327 -1,784 -1,267 -3,463 -789 -717 -
-
NP to SH 3,386 11,327 -1,784 -1,267 -3,463 -789 -717 -
-
Tax Rate 10.28% 4.08% - - - - - -
Total Cost 48,037 42,954 52,090 53,983 53,733 46,263 39,718 13.47%
-
Net Worth 76,606 73,046 60,105 61,067 62,452 65,892 65,941 10.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 76,606 73,046 60,105 61,067 62,452 65,892 65,941 10.48%
NOSH 76,606 76,224 74,333 74,093 73,995 73,738 73,917 2.40%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.58% 20.87% -3.55% -2.40% -6.89% -1.74% -1.84% -
ROE 4.42% 15.51% -2.97% -2.07% -5.55% -1.20% -1.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 67.13 71.21 67.68 71.15 67.94 61.67 52.76 17.36%
EPS 4.42 14.86 -2.40 -1.71 -4.68 -1.07 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.9583 0.8086 0.8242 0.844 0.8936 0.8921 7.88%
Adjusted Per Share Value based on latest NOSH - 74,093
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.74 9.23 8.55 8.96 8.54 7.73 6.63 20.16%
EPS 0.58 1.93 -0.30 -0.22 -0.59 -0.13 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1242 0.1022 0.1038 0.1061 0.112 0.1121 10.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.28 0.31 0.11 0.09 0.09 0.08 -
P/RPS 0.42 0.39 0.46 0.15 0.13 0.15 0.15 98.28%
P/EPS 6.33 1.88 -12.92 -6.43 -1.92 -8.41 -8.25 -
EY 15.79 53.07 -7.74 -15.55 -52.00 -11.89 -12.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.38 0.13 0.11 0.10 0.09 112.67%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 31/05/04 27/02/04 21/11/03 28/08/03 29/05/03 -
Price 0.28 0.27 0.29 0.24 0.10 0.10 0.08 -
P/RPS 0.42 0.38 0.43 0.34 0.15 0.16 0.15 98.28%
P/EPS 6.33 1.82 -12.08 -14.04 -2.14 -9.35 -8.25 -
EY 15.79 55.04 -8.28 -7.13 -46.80 -10.70 -12.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.36 0.29 0.12 0.11 0.09 112.67%

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