[PDZ] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 3.46%
YoY- -6684.58%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 115,529 135,538 150,430 160,596 163,600 160,572 162,607 -20.32%
PBT -1,093 -4,283 -51,374 -53,831 -55,924 -56,624 -1,282 -10.06%
Tax -15 -245 -352 -1,212 -1,177 -1,122 -703 -92.25%
NP -1,108 -4,528 -51,726 -55,043 -57,101 -57,746 -1,985 -32.13%
-
NP to SH -1,883 -5,565 -52,956 -56,312 -58,329 -58,943 -3,814 -37.45%
-
Tax Rate - - - - - - - -
Total Cost 116,637 140,066 202,156 215,639 220,701 218,318 164,592 -20.46%
-
Net Worth 26,079 25,351 35,599 31,119 31,358 32,863 88,187 -55.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 26,079 25,351 35,599 31,119 31,358 32,863 88,187 -55.51%
NOSH 869,321 868,208 890,000 864,444 883,333 869,411 881,875 -0.94%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.96% -3.34% -34.39% -34.27% -34.90% -35.96% -1.22% -
ROE -7.22% -21.95% -148.75% -180.95% -186.01% -179.36% -4.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.29 15.61 16.90 18.58 18.52 18.47 18.44 -19.56%
EPS -0.22 -0.64 -5.95 -6.51 -6.60 -6.78 -0.43 -35.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0292 0.04 0.036 0.0355 0.0378 0.10 -55.08%
Adjusted Per Share Value based on latest NOSH - 864,444
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.64 23.04 25.57 27.30 27.81 27.29 27.64 -20.32%
EPS -0.32 -0.95 -9.00 -9.57 -9.91 -10.02 -0.65 -37.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0431 0.0605 0.0529 0.0533 0.0559 0.1499 -55.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.075 0.06 0.06 0.07 0.08 0.105 0.145 -
P/RPS 0.56 0.38 0.35 0.38 0.43 0.57 0.79 -20.44%
P/EPS -34.63 -9.36 -1.01 -1.07 -1.21 -1.55 -33.53 2.16%
EY -2.89 -10.68 -99.17 -93.06 -82.54 -64.57 -2.98 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.05 1.50 1.94 2.25 2.78 1.45 43.64%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 30/08/16 25/05/16 25/02/16 18/11/15 28/08/15 13/05/15 -
Price 0.06 0.075 0.07 0.065 0.08 0.065 0.115 -
P/RPS 0.45 0.48 0.41 0.35 0.43 0.35 0.62 -19.18%
P/EPS -27.70 -11.70 -1.18 -1.00 -1.21 -0.96 -26.59 2.75%
EY -3.61 -8.55 -85.00 -100.22 -82.54 -104.30 -3.76 -2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.57 1.75 1.81 2.25 1.72 1.15 44.47%

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