[PDZ] YoY Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -392.55%
YoY- 80.07%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 194,368 180,843 207,573 162,638 123,833 125,549 119,851 8.38%
PBT 7,845 9,189 6,774 1,206 -1,632 1,657 -7,192 -
Tax -423 -1,098 -1,961 -1,834 1,632 -1,174 7,192 -
NP 7,422 8,091 4,813 -628 0 483 0 -
-
NP to SH 6,821 8,091 4,813 -628 -3,151 483 -7,652 -
-
Tax Rate 5.39% 11.95% 28.95% 152.07% - 70.85% - -
Total Cost 186,946 172,752 202,760 163,266 123,833 125,066 119,851 7.68%
-
Net Worth 85,262 80,810 71,508 66,021 53,857 43,610 -204,053 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,688 - - - - - - -
Div Payout % 39.41% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,262 80,810 71,508 66,021 53,857 43,610 -204,053 -
NOSH 76,813 76,619 74,620 73,882 61,905 46,893 5,101,333 -50.29%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.82% 4.47% 2.32% -0.39% 0.00% 0.38% 0.00% -
ROE 8.00% 10.01% 6.73% -0.95% -5.85% 1.11% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 253.04 236.03 278.17 220.13 200.03 267.73 2.35 118.03%
EPS 8.88 10.56 6.45 -0.85 -5.09 1.03 -0.15 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.0547 0.9583 0.8936 0.87 0.93 -0.04 -
Adjusted Per Share Value based on latest NOSH - 73,738
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.04 30.74 35.28 27.64 21.05 21.34 20.37 8.39%
EPS 1.16 1.38 0.82 -0.11 -0.54 0.08 -1.30 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1449 0.1373 0.1215 0.1122 0.0915 0.0741 -0.3468 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.13 0.15 0.28 0.09 0.09 0.10 0.54 -
P/RPS 0.05 0.06 0.10 0.04 0.04 0.04 22.98 -63.98%
P/EPS 1.46 1.42 4.34 -10.59 -1.77 9.71 -360.00 -
EY 68.31 70.40 23.04 -9.44 -56.56 10.30 -0.28 -
DY 26.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.29 0.10 0.10 0.11 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 27/08/04 28/08/03 30/08/02 30/08/01 25/08/00 -
Price 0.12 0.16 0.27 0.10 0.10 0.13 0.15 -
P/RPS 0.05 0.07 0.10 0.05 0.05 0.05 6.38 -55.41%
P/EPS 1.35 1.52 4.19 -11.76 -1.96 12.62 -100.00 -
EY 74.00 66.00 23.89 -8.50 -50.90 7.92 -1.00 -
DY 29.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.15 0.28 0.11 0.11 0.14 0.00 -

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