[PDZ] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -355.8%
YoY- -252.07%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 163,987 174,156 189,503 199,287 205,421 209,801 208,714 -14.86%
PBT -10,264 -13,408 -10,289 -11,271 -289 4,412 8,234 -
Tax -1,076 -1,056 -1,154 -1,177 -1,261 -1,070 -1,224 -8.24%
NP -11,340 -14,464 -11,443 -12,448 -1,550 3,342 7,010 -
-
NP to SH -12,601 -15,721 -12,786 -13,829 -3,034 1,886 5,559 -
-
Tax Rate - - - - - 24.25% 14.87% -
Total Cost 175,327 188,620 200,946 211,735 206,971 206,459 201,704 -8.92%
-
Net Worth 81,000 86,000 95,088 95,775 104,399 100,559 105,999 -16.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 81,000 86,000 95,088 95,775 104,399 100,559 105,999 -16.42%
NOSH 810,000 860,000 864,444 870,683 869,999 837,999 883,333 -5.61%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -6.92% -8.31% -6.04% -6.25% -0.75% 1.59% 3.36% -
ROE -15.56% -18.28% -13.45% -14.44% -2.91% 1.88% 5.24% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.25 20.25 21.92 22.89 23.61 25.04 23.63 -9.78%
EPS -1.56 -1.83 -1.48 -1.59 -0.35 0.23 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.12 0.12 0.12 -11.45%
Adjusted Per Share Value based on latest NOSH - 870,683
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.87 29.60 32.21 33.87 34.91 35.66 35.47 -14.86%
EPS -2.14 -2.67 -2.17 -2.35 -0.52 0.32 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1377 0.1462 0.1616 0.1628 0.1774 0.1709 0.1802 -16.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.13 0.075 0.075 0.075 0.07 0.08 0.09 -
P/RPS 0.64 0.37 0.34 0.33 0.30 0.32 0.38 41.60%
P/EPS -8.36 -4.10 -5.07 -4.72 -20.07 35.55 14.30 -
EY -11.97 -24.37 -19.72 -21.18 -4.98 2.81 6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.75 0.68 0.68 0.58 0.67 0.75 44.34%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 27/11/13 29/08/13 31/05/13 25/02/13 30/11/12 -
Price 0.16 0.12 0.08 0.065 0.08 0.07 0.08 -
P/RPS 0.79 0.59 0.36 0.28 0.34 0.28 0.34 75.51%
P/EPS -10.28 -6.56 -5.41 -4.09 -22.94 31.10 12.71 -
EY -9.72 -15.23 -18.49 -24.44 -4.36 3.22 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.20 0.73 0.59 0.67 0.58 0.67 78.75%

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