[PDZ] YoY TTM 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- -22.95%
YoY- -933.56%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 135,538 160,596 158,839 174,156 209,801 198,900 188,283 -5.79%
PBT -4,283 -53,831 1,657 -13,408 4,412 8,431 2,801 -
Tax -245 -1,212 -662 -1,056 -1,070 -1,523 -1,000 -22.55%
NP -4,528 -55,043 995 -14,464 3,342 6,908 1,801 -
-
NP to SH -5,565 -56,312 -830 -15,721 1,886 5,436 493 -
-
Tax Rate - - 39.95% - 24.25% 18.06% 35.70% -
Total Cost 140,066 215,639 157,844 188,620 206,459 191,992 186,482 -5.06%
-
Net Worth 25,351 31,119 88,500 86,000 100,559 105,535 94,106 -21.21%
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 25,351 31,119 88,500 86,000 100,559 105,535 94,106 -21.21%
NOSH 868,208 864,444 884,999 860,000 837,999 879,459 855,517 0.26%
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 -3.34% -34.27% 0.63% -8.31% 1.59% 3.47% 0.96% -
ROE -21.95% -180.95% -0.94% -18.28% 1.88% 5.15% 0.52% -
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 15.61 18.58 17.95 20.25 25.04 22.62 22.01 -6.05%
EPS -0.64 -6.51 -0.09 -1.83 0.23 0.62 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.036 0.10 0.10 0.12 0.12 0.11 -21.42%
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 23.04 27.30 27.00 29.60 35.66 33.81 32.00 -5.79%
EPS -0.95 -9.57 -0.14 -2.67 0.32 0.92 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0529 0.1504 0.1462 0.1709 0.1794 0.1599 -21.20%
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 0.38 0.38 0.78 0.37 0.32 0.35 0.41 -1.37%
P/EPS -9.36 -1.07 -149.28 -4.10 35.55 12.94 156.18 -
EY -10.68 -93.06 -0.67 -24.37 2.81 7.73 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.94 1.40 0.75 0.67 0.67 0.82 18.12%
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 0.48 0.35 0.95 0.59 0.28 0.49 0.36 5.36%
P/EPS -11.70 -1.00 -181.27 -6.56 31.10 17.80 138.83 -
EY -8.55 -100.22 -0.55 -15.23 3.22 5.62 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.81 1.70 1.20 0.58 0.92 0.73 25.70%

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