[PDZ] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -83.62%
YoY- 274.21%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 201,080 162,638 156,218 78,163 158,444 123,833 121,169 40.12%
PBT -11,624 1,206 1,838 1,740 7,212 -1,632 552 -
Tax -2,228 -1,834 -1,624 -862 -1,852 1,632 -552 153.28%
NP -13,852 -628 214 878 5,360 0 0 -
-
NP to SH -13,852 -628 214 878 5,360 -3,151 -788 574.89%
-
Tax Rate - 152.07% 88.36% 49.54% 25.68% - 100.00% -
Total Cost 214,932 163,266 156,004 77,285 153,084 123,833 121,169 46.48%
-
Net Worth 62,452 66,021 65,285 66,705 67,370 53,857 56,637 6.72%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 62,452 66,021 65,285 66,705 67,370 53,857 56,637 6.72%
NOSH 73,995 73,882 73,181 73,781 74,033 61,905 61,562 13.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.89% -0.39% 0.14% 1.12% 3.38% 0.00% 0.00% -
ROE -22.18% -0.95% 0.33% 1.32% 7.96% -5.85% -1.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 271.75 220.13 213.47 105.94 214.02 200.03 196.82 23.96%
EPS -18.72 -0.85 0.29 1.19 7.24 -5.09 -1.28 497.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.844 0.8936 0.8921 0.9041 0.91 0.87 0.92 -5.58%
Adjusted Per Share Value based on latest NOSH - 74,516
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 34.18 27.64 26.55 13.28 26.93 21.05 20.59 40.15%
EPS -2.35 -0.11 0.04 0.15 0.91 -0.54 -0.13 587.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1061 0.1122 0.111 0.1134 0.1145 0.0915 0.0963 6.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.09 0.09 0.08 0.10 0.09 0.09 0.10 -
P/RPS 0.03 0.04 0.04 0.09 0.04 0.04 0.05 -28.84%
P/EPS -0.48 -10.59 27.27 8.40 1.24 -1.77 -7.81 -84.39%
EY -208.00 -9.44 3.67 11.90 80.44 -56.56 -12.80 540.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.09 0.11 0.10 0.10 0.11 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 29/05/03 28/02/03 25/11/02 30/08/02 31/05/02 -
Price 0.10 0.10 0.08 0.08 0.08 0.10 0.10 -
P/RPS 0.04 0.05 0.04 0.08 0.04 0.05 0.05 -13.81%
P/EPS -0.53 -11.76 27.27 6.72 1.10 -1.96 -7.81 -83.33%
EY -187.20 -8.50 3.67 14.88 90.50 -50.90 -12.80 497.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.11 0.09 0.09 0.09 0.11 0.11 5.96%

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