[PDZ] YoY Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 8.19%
YoY- -4145.98%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 219,717 184,001 180,038 204,389 156,218 121,169 128,481 9.35%
PBT 6,370 6,200 10,336 -6,713 1,838 552 5,648 2.02%
Tax -441 -524 -1,216 -1,972 -1,624 -552 -729 -8.03%
NP 5,929 5,676 9,120 -8,685 214 0 4,918 3.16%
-
NP to SH 5,302 5,142 9,120 -8,685 214 -788 4,918 1.26%
-
Tax Rate 6.92% 8.45% 11.76% - 88.36% 100.00% 12.91% -
Total Cost 213,788 178,325 170,918 213,074 156,004 121,169 123,562 9.56%
-
Net Worth 86,756 84,369 79,766 59,922 65,285 56,637 4,221,854 -47.64%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,582 3,585 - - - - - -
Div Payout % 67.57% 69.72% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 86,756 84,369 79,766 59,922 65,285 56,637 4,221,854 -47.64%
NOSH 76,776 76,832 76,595 74,106 73,181 61,562 4,098,888 -48.45%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.70% 3.08% 5.07% -4.25% 0.14% 0.00% 3.83% -
ROE 6.11% 6.10% 11.43% -14.49% 0.33% -1.39% 0.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 286.18 239.48 235.05 275.80 213.47 196.82 3.13 112.17%
EPS 6.91 6.69 11.91 -11.72 0.29 -1.28 0.12 96.44%
DPS 4.67 4.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.0981 1.0414 0.8086 0.8921 0.92 1.03 1.55%
Adjusted Per Share Value based on latest NOSH - 74,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.34 31.27 30.60 34.74 26.55 20.59 21.84 9.34%
EPS 0.90 0.87 1.55 -1.48 0.04 -0.13 0.84 1.15%
DPS 0.61 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1434 0.1356 0.1018 0.111 0.0963 7.1755 -47.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.19 0.13 0.20 0.31 0.08 0.10 0.11 -
P/RPS 0.07 0.05 0.09 0.11 0.04 0.05 3.51 -47.90%
P/EPS 2.75 1.94 1.68 -2.65 27.27 -7.81 91.67 -44.24%
EY 36.35 51.49 59.53 -37.81 3.67 -12.80 1.09 79.36%
DY 24.56 35.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.19 0.38 0.09 0.11 0.11 7.52%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 13/06/06 25/05/05 31/05/04 29/05/03 31/05/02 25/05/01 -
Price 0.18 0.13 0.16 0.29 0.08 0.10 0.10 -
P/RPS 0.06 0.05 0.07 0.11 0.04 0.05 3.19 -48.41%
P/EPS 2.61 1.94 1.34 -2.47 27.27 -7.81 83.33 -43.84%
EY 38.37 51.49 74.42 -40.41 3.67 -12.80 1.20 78.10%
DY 25.93 35.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.15 0.36 0.09 0.11 0.10 8.14%

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