[PDZ] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 270.1%
YoY- 248.72%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 162,638 156,218 78,163 158,444 123,833 121,169 119,528 22.86%
PBT 1,206 1,838 1,740 7,212 -1,632 552 894 22.15%
Tax -1,834 -1,624 -862 -1,852 1,632 -552 -894 61.66%
NP -628 214 878 5,360 0 0 0 -
-
NP to SH -628 214 878 5,360 -3,151 -788 -504 15.84%
-
Tax Rate 152.07% 88.36% 49.54% 25.68% - 100.00% 100.00% -
Total Cost 163,266 156,004 77,285 153,084 123,833 121,169 119,528 23.17%
-
Net Worth 66,021 65,285 66,705 67,370 53,857 56,637 57,160 10.11%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 66,021 65,285 66,705 67,370 53,857 56,637 57,160 10.11%
NOSH 73,882 73,181 73,781 74,033 61,905 61,562 61,463 13.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.39% 0.14% 1.12% 3.38% 0.00% 0.00% 0.00% -
ROE -0.95% 0.33% 1.32% 7.96% -5.85% -1.39% -0.88% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 220.13 213.47 105.94 214.02 200.03 196.82 194.47 8.63%
EPS -0.85 0.29 1.19 7.24 -5.09 -1.28 -0.82 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8936 0.8921 0.9041 0.91 0.87 0.92 0.93 -2.63%
Adjusted Per Share Value based on latest NOSH - 74,033
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.64 26.55 13.28 26.93 21.05 20.59 20.32 22.83%
EPS -0.11 0.04 0.15 0.91 -0.54 -0.13 -0.09 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.111 0.1134 0.1145 0.0915 0.0963 0.0972 10.06%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.09 0.08 0.10 0.09 0.09 0.10 0.12 -
P/RPS 0.04 0.04 0.09 0.04 0.04 0.05 0.06 -23.74%
P/EPS -10.59 27.27 8.40 1.24 -1.77 -7.81 -14.63 -19.42%
EY -9.44 3.67 11.90 80.44 -56.56 -12.80 -6.83 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.11 0.10 0.10 0.11 0.13 -16.08%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 28/02/03 25/11/02 30/08/02 31/05/02 22/02/02 -
Price 0.10 0.08 0.08 0.08 0.10 0.10 0.10 -
P/RPS 0.05 0.04 0.08 0.04 0.05 0.05 0.05 0.00%
P/EPS -11.76 27.27 6.72 1.10 -1.96 -7.81 -12.20 -2.42%
EY -8.50 3.67 14.88 90.50 -50.90 -12.80 -8.20 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.09 0.09 0.09 0.11 0.11 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