[PDZ] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -605.97%
YoY- -250.76%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,136 43,602 47,806 44,612 53,483 53,386 53,940 -20.58%
PBT -2,772 1,402 -9,554 -2,484 347 420 1,428 -
Tax -243 -291 -322 -200 -341 -314 -406 -28.91%
NP -3,015 1,111 -9,876 -2,684 6 106 1,022 -
-
NP to SH -3,354 778 -10,187 -2,958 -419 -265 608 -
-
Tax Rate - 20.76% - - 98.27% 74.76% 28.43% -
Total Cost 41,151 42,491 57,682 47,296 53,477 53,280 52,918 -15.39%
-
Net Worth 86,000 95,088 95,775 104,399 100,559 105,999 104,228 -11.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 86,000 95,088 95,775 104,399 100,559 105,999 104,228 -11.99%
NOSH 860,000 864,444 870,683 869,999 837,999 883,333 868,571 -0.65%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.91% 2.55% -20.66% -6.02% 0.01% 0.20% 1.89% -
ROE -3.90% 0.82% -10.64% -2.83% -0.42% -0.25% 0.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.43 5.04 5.49 5.13 6.38 6.04 6.21 -20.11%
EPS -0.39 0.09 -1.17 -0.34 -0.05 -0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.12 0.12 0.12 0.12 -11.41%
Adjusted Per Share Value based on latest NOSH - 869,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.48 7.41 8.13 7.58 9.09 9.07 9.17 -20.61%
EPS -0.57 0.13 -1.73 -0.50 -0.07 -0.05 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1616 0.1628 0.1774 0.1709 0.1802 0.1771 -11.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.075 0.075 0.075 0.07 0.08 0.09 0.09 -
P/RPS 1.69 1.49 1.37 1.37 1.25 1.49 1.45 10.71%
P/EPS -19.23 83.33 -6.41 -20.59 -160.00 -300.00 128.57 -
EY -5.20 1.20 -15.60 -4.86 -0.63 -0.33 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.68 0.58 0.67 0.75 0.75 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 29/08/13 31/05/13 25/02/13 30/11/12 30/08/12 -
Price 0.12 0.08 0.065 0.08 0.07 0.08 0.09 -
P/RPS 2.71 1.59 1.18 1.56 1.10 1.32 1.45 51.55%
P/EPS -30.77 88.89 -5.56 -23.53 -140.00 -266.67 128.57 -
EY -3.25 1.13 -18.00 -4.25 -0.71 -0.37 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.73 0.59 0.67 0.58 0.67 0.75 36.68%

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