[PDZ] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 181.4%
YoY- 197.78%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 180,843 180,038 190,412 205,692 207,573 204,389 205,972 -8.31%
PBT 9,189 10,336 14,632 15,096 6,774 -6,713 -7,288 -
Tax -1,098 -1,216 -1,376 -1,552 -1,961 -1,972 -2,172 -36.56%
NP 8,091 9,120 13,256 13,544 4,813 -8,685 -9,460 -
-
NP to SH 8,091 9,120 13,256 13,544 4,813 -8,685 -9,460 -
-
Tax Rate 11.95% 11.76% 9.40% 10.28% 28.95% - - -
Total Cost 172,752 170,918 177,156 192,148 202,760 213,074 215,432 -13.69%
-
Net Worth 80,810 79,766 79,635 76,606 71,508 59,922 60,913 20.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 80,810 79,766 79,635 76,606 71,508 59,922 60,913 20.75%
NOSH 76,619 76,595 76,535 76,606 74,620 74,106 73,906 2.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.47% 5.07% 6.96% 6.58% 2.32% -4.25% -4.59% -
ROE 10.01% 11.43% 16.65% 17.68% 6.73% -14.49% -15.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 236.03 235.05 248.79 268.51 278.17 275.80 278.69 -10.49%
EPS 10.56 11.91 17.32 17.68 6.45 -11.72 -12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0547 1.0414 1.0405 1.00 0.9583 0.8086 0.8242 17.88%
Adjusted Per Share Value based on latest NOSH - 76,606
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.74 30.60 32.36 34.96 35.28 34.74 35.01 -8.31%
EPS 1.38 1.55 2.25 2.30 0.82 -1.48 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1373 0.1356 0.1354 0.1302 0.1215 0.1018 0.1035 20.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.15 0.20 0.25 0.28 0.28 0.31 0.11 -
P/RPS 0.06 0.09 0.10 0.10 0.10 0.11 0.04 31.06%
P/EPS 1.42 1.68 1.44 1.58 4.34 -2.65 -0.86 -
EY 70.40 59.53 69.28 63.14 23.04 -37.81 -116.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.24 0.28 0.29 0.38 0.13 5.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 29/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.16 0.16 0.24 0.28 0.27 0.29 0.24 -
P/RPS 0.07 0.07 0.10 0.10 0.10 0.11 0.09 -15.43%
P/EPS 1.52 1.34 1.39 1.58 4.19 -2.47 -1.88 -
EY 66.00 74.42 72.17 63.14 23.89 -40.41 -53.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.23 0.28 0.28 0.36 0.29 -35.58%

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