[PDZ] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -2105.73%
YoY- -358.43%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 231,568 186,652 205,692 201,080 158,444 114,292 119,408 11.66%
PBT 16,080 7,796 15,096 -11,624 7,212 -2,456 -3,108 -
Tax -380 -700 -1,552 -2,228 -1,852 2,456 3,108 -
NP 15,700 7,096 13,544 -13,852 5,360 0 0 -
-
NP to SH 15,016 6,572 13,544 -13,852 5,360 -3,604 -3,896 -
-
Tax Rate 2.36% 8.98% 10.28% - 25.68% - - -
Total Cost 215,868 179,556 192,148 214,932 153,084 114,292 119,408 10.36%
-
Net Worth 89,051 82,610 76,606 62,452 67,370 56,158 -292,199 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 10,747 10,748 - - - - - -
Div Payout % 71.57% 163.55% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 89,051 82,610 76,606 62,452 67,370 56,158 -292,199 -
NOSH 76,768 76,775 76,606 73,995 74,033 61,712 1,217,500 -36.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.78% 3.80% 6.58% -6.89% 3.38% 0.00% 0.00% -
ROE 16.86% 7.96% 17.68% -22.18% 7.96% -6.42% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 301.64 243.11 268.51 271.75 214.02 185.20 9.81 76.95%
EPS 19.56 8.56 17.68 -18.72 7.24 -5.84 -0.32 -
DPS 14.00 14.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.076 1.00 0.844 0.91 0.91 -0.24 -
Adjusted Per Share Value based on latest NOSH - 73,995
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.36 31.72 34.96 34.18 26.93 19.43 20.29 11.67%
EPS 2.55 1.12 2.30 -2.35 0.91 -0.61 -0.66 -
DPS 1.83 1.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1514 0.1404 0.1302 0.1061 0.1145 0.0954 -0.4966 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.12 0.15 0.28 0.09 0.09 0.10 0.11 -
P/RPS 0.04 0.06 0.10 0.03 0.04 0.05 1.12 -42.59%
P/EPS 0.61 1.75 1.58 -0.48 1.24 -1.71 -34.38 -
EY 163.00 57.07 63.14 -208.00 80.44 -58.40 -2.91 -
DY 116.67 93.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.14 0.28 0.11 0.10 0.11 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 29/11/04 21/11/03 25/11/02 29/11/01 28/11/00 -
Price 0.14 0.14 0.28 0.10 0.08 0.10 0.13 -
P/RPS 0.05 0.06 0.10 0.04 0.04 0.05 1.33 -42.10%
P/EPS 0.72 1.64 1.58 -0.53 1.10 -1.71 -40.62 -
EY 139.71 61.14 63.14 -187.20 90.50 -58.40 -2.46 -
DY 100.00 100.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.28 0.12 0.09 0.11 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