[PDZ] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -160.42%
YoY- -149.89%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 171,395 204,147 221,934 237,234 236,947 234,051 241,562 -20.43%
PBT -7,348 -11,501 -10,238 -339 5,265 9,280 12,370 -
Tax -343 -474 -812 -860 -810 -739 -626 -33.01%
NP -7,691 -11,975 -11,050 -1,199 4,455 8,541 11,744 -
-
NP to SH -8,055 -12,584 -11,830 -2,105 3,484 7,613 10,836 -
-
Tax Rate - - - - 15.38% 7.96% 5.06% -
Total Cost 179,086 216,122 232,984 238,433 232,492 225,510 229,818 -15.30%
-
Net Worth 91,300 93,305 95,044 105,399 104,611 111,799 113,279 -13.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,051 6,061 6,061 6,061 3,010 2,688 -
Div Payout % - 0.00% 0.00% 0.00% 173.97% 39.54% 24.81% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 91,300 93,305 95,044 105,399 104,611 111,799 113,279 -13.38%
NOSH 830,000 848,235 864,042 878,333 871,764 860,000 871,384 -3.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -4.49% -5.87% -4.98% -0.51% 1.88% 3.65% 4.86% -
ROE -8.82% -13.49% -12.45% -2.00% 3.33% 6.81% 9.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.65 24.07 25.69 27.01 27.18 27.22 27.72 -17.80%
EPS -0.97 -1.48 -1.37 -0.24 0.40 0.89 1.24 -
DPS 0.00 0.36 0.70 0.69 0.70 0.35 0.31 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.13 0.13 -10.53%
Adjusted Per Share Value based on latest NOSH - 878,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.13 34.70 37.72 40.32 40.27 39.78 41.06 -20.43%
EPS -1.37 -2.14 -2.01 -0.36 0.59 1.29 1.84 -
DPS 0.00 0.52 1.03 1.03 1.03 0.51 0.46 -
NAPS 0.1552 0.1586 0.1615 0.1791 0.1778 0.19 0.1925 -13.36%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.09 0.09 0.30 0.10 0.12 0.12 0.16 -
P/RPS 0.44 0.37 1.17 0.37 0.44 0.44 0.58 -16.80%
P/EPS -9.27 -6.07 -21.91 -41.73 30.03 13.56 12.87 -
EY -10.78 -16.48 -4.56 -2.40 3.33 7.38 7.77 -
DY 0.00 4.00 2.33 6.90 5.83 2.92 1.93 -
P/NAPS 0.82 0.82 2.73 0.83 1.00 0.92 1.23 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 29/05/09 26/02/09 18/11/08 25/08/08 26/05/08 -
Price 0.09 0.09 0.10 0.09 0.09 0.12 0.13 -
P/RPS 0.44 0.37 0.39 0.33 0.33 0.44 0.47 -4.29%
P/EPS -9.27 -6.07 -7.30 -37.55 22.52 13.56 10.45 -
EY -10.78 -16.48 -13.69 -2.66 4.44 7.38 9.57 -
DY 0.00 4.00 7.00 7.67 7.78 2.92 2.37 -
P/NAPS 0.82 0.82 0.91 0.75 0.75 0.92 1.00 -12.38%

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