[PDZ] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -265.55%
YoY- -276.61%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 54,935 161,204 161,158 163,476 213,738 219,228 188,406 -20.07%
PBT -5,255 1,942 -3,642 -2,740 1,534 16,444 9,438 -
Tax 357 -1,198 -1,024 -1,068 -1,310 -1,778 -1,038 -
NP -4,898 744 -4,666 -3,808 224 14,666 8,400 -
-
NP to SH -5,283 -560 -5,826 -5,152 -1,368 13,048 6,922 -
-
Tax Rate - 61.69% - - 85.40% 10.81% 11.00% -
Total Cost 59,833 160,460 165,824 167,284 213,514 204,562 180,006 -18.14%
-
Net Worth 26,059 33,599 85,676 85,866 102,599 104,383 95,177 -20.97%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 26,059 33,599 85,676 85,866 102,599 104,383 95,177 -20.97%
NOSH 868,666 933,333 856,764 858,666 855,000 869,866 865,249 0.07%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -8.92% 0.46% -2.90% -2.33% 0.10% 6.69% 4.46% -
ROE -20.27% -1.67% -6.80% -6.00% -1.33% 12.50% 7.27% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.32 17.27 18.81 19.04 25.00 25.20 21.77 -20.13%
EPS -0.61 -0.06 -0.68 -0.60 -0.16 1.50 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.036 0.10 0.10 0.12 0.12 0.11 -21.03%
Adjusted Per Share Value based on latest NOSH - 860,000
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.34 27.40 27.39 27.78 36.33 37.26 32.02 -20.06%
EPS -0.90 -0.10 -0.99 -0.88 -0.23 2.22 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0571 0.1456 0.1459 0.1744 0.1774 0.1618 -20.97%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.06 0.07 0.14 0.075 0.08 0.08 0.09 -
P/RPS 0.95 0.41 0.74 0.39 0.32 0.32 0.41 16.50%
P/EPS -9.87 -116.67 -20.59 -12.50 -50.00 5.33 11.25 -
EY -10.14 -0.86 -4.86 -8.00 -2.00 18.75 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.94 1.40 0.75 0.67 0.67 0.82 17.59%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/16 25/02/16 18/02/15 24/02/14 25/02/13 21/02/12 28/02/11 -
Price 0.075 0.065 0.17 0.12 0.07 0.11 0.08 -
P/RPS 1.19 0.38 0.90 0.63 0.28 0.44 0.37 23.65%
P/EPS -12.33 -108.33 -25.00 -20.00 -43.75 7.33 10.00 -
EY -8.11 -0.92 -4.00 -5.00 -2.29 13.64 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.81 1.70 1.20 0.58 0.92 0.73 25.07%

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