[PDZ] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 515.93%
YoY- -46.51%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 266,420 234,051 238,406 244,086 254,836 227,522 219,717 13.67%
PBT -15,628 9,280 12,684 6,944 432 7,612 6,370 -
Tax -840 -739 -617 -546 -556 -494 -441 53.47%
NP -16,468 8,541 12,066 6,398 -124 7,118 5,929 -
-
NP to SH -17,784 7,613 11,068 5,274 -1,268 6,489 5,302 -
-
Tax Rate - 7.96% 4.86% 7.86% 128.70% 6.49% 6.92% -
Total Cost 282,888 225,510 226,340 237,688 254,960 220,404 213,788 20.46%
-
Net Worth 104,611 109,965 107,912 98,887 91,234 89,079 86,756 13.24%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,204 2,960 - - - 2,687 3,582 125.91%
Div Payout % 0.00% 38.89% - - - 41.42% 67.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,611 109,965 107,912 98,887 91,234 89,079 86,756 13.24%
NOSH 871,764 845,888 830,099 824,062 77,317 76,792 76,776 402.95%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -6.18% 3.65% 5.06% 2.62% -0.05% 3.13% 2.70% -
ROE -17.00% 6.92% 10.26% 5.33% -1.39% 7.28% 6.11% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.56 27.67 28.72 29.62 329.60 296.28 286.18 -77.39%
EPS -2.04 0.90 1.33 0.64 -1.64 8.45 6.91 -
DPS 1.40 0.35 0.00 0.00 0.00 3.50 4.67 -55.10%
NAPS 0.12 0.13 0.13 0.12 1.18 1.16 1.13 -77.48%
Adjusted Per Share Value based on latest NOSH - 868,823
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 45.28 39.78 40.52 41.49 43.31 38.67 37.34 13.67%
EPS -3.02 1.29 1.88 0.90 -0.22 1.10 0.90 -
DPS 2.07 0.50 0.00 0.00 0.00 0.46 0.61 125.31%
NAPS 0.1778 0.1869 0.1834 0.1681 0.1551 0.1514 0.1475 13.22%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.12 0.16 0.19 0.22 0.16 0.19 -
P/RPS 0.39 0.43 0.56 0.64 0.07 0.05 0.07 213.29%
P/EPS -5.88 13.33 12.00 29.69 -13.41 1.89 2.75 -
EY -17.00 7.50 8.33 3.37 -7.45 52.81 36.35 -
DY 11.67 2.92 0.00 0.00 0.00 21.88 24.56 -39.02%
P/NAPS 1.00 0.92 1.23 1.58 0.19 0.14 0.17 224.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 25/08/08 26/05/08 27/02/08 27/11/07 27/08/07 28/05/07 -
Price 0.09 0.12 0.13 0.15 0.22 0.20 0.18 -
P/RPS 0.29 0.43 0.45 0.51 0.07 0.07 0.06 185.04%
P/EPS -4.41 13.33 9.75 23.44 -13.41 2.37 2.61 -
EY -22.67 7.50 10.26 4.27 -7.45 42.25 38.37 -
DY 15.56 2.92 0.00 0.00 0.00 17.50 25.93 -28.78%
P/NAPS 0.75 0.92 1.00 1.25 0.19 0.17 0.16 179.30%

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