[PDZ] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 253.16%
YoY- 463.68%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 81,738 106,869 109,614 94,203 68,463 125,226 122,043 -6.45%
PBT -1,370 767 8,222 4,719 937 -6,147 3,472 -
Tax -534 -655 -889 -519 -171 -394 -273 11.81%
NP -1,904 112 7,333 4,200 766 -6,541 3,199 -
-
NP to SH -2,576 -684 6,524 3,461 614 -7,081 2,637 -
-
Tax Rate - 85.40% 10.81% 11.00% 18.25% - 7.86% -
Total Cost 83,642 106,757 102,281 90,003 67,697 131,767 118,844 -5.68%
-
Net Worth 85,866 102,599 104,383 95,177 96,485 104,903 98,887 -2.32%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 3,059 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 85,866 102,599 104,383 95,177 96,485 104,903 98,887 -2.32%
NOSH 858,666 855,000 869,866 865,249 877,142 874,197 824,062 0.68%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.33% 0.10% 6.69% 4.46% 1.12% -5.22% 2.62% -
ROE -3.00% -0.67% 6.25% 3.64% 0.64% -6.75% 2.67% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 9.52 12.50 12.60 10.89 7.81 14.32 14.81 -7.09%
EPS -0.30 -0.08 0.75 0.40 0.07 -0.81 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.10 0.12 0.12 0.11 0.11 0.12 0.12 -2.99%
Adjusted Per Share Value based on latest NOSH - 855,517
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.89 18.16 18.63 16.01 11.64 21.28 20.74 -6.45%
EPS -0.44 -0.12 1.11 0.59 0.10 -1.20 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.1459 0.1744 0.1774 0.1618 0.164 0.1783 0.1681 -2.33%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.075 0.08 0.08 0.09 0.09 0.10 0.19 -
P/RPS 0.79 0.64 0.63 0.83 1.15 0.70 1.28 -7.72%
P/EPS -25.00 -100.00 10.67 22.50 128.57 -12.35 59.38 -
EY -4.00 -1.00 9.38 4.44 0.78 -8.10 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
P/NAPS 0.75 0.67 0.67 0.82 0.82 0.83 1.58 -11.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 21/02/12 28/02/11 25/02/10 26/02/09 27/02/08 -
Price 0.12 0.07 0.11 0.08 0.09 0.09 0.15 -
P/RPS 1.26 0.56 0.87 0.73 1.15 0.63 1.01 3.75%
P/EPS -40.00 -87.50 14.67 20.00 128.57 -11.11 46.88 -
EY -2.50 -1.14 6.82 5.00 0.78 -9.00 2.13 -
DY 0.00 0.00 0.00 0.00 0.00 3.89 0.00 -
P/NAPS 1.20 0.58 0.92 0.73 0.82 0.75 1.25 -0.67%

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