[PDZ] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 109.86%
YoY- 108.73%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 250,452 266,420 234,051 238,406 244,086 254,836 227,522 6.57%
PBT -12,294 -15,628 9,280 12,684 6,944 432 7,612 -
Tax -788 -840 -739 -617 -546 -556 -494 36.32%
NP -13,082 -16,468 8,541 12,066 6,398 -124 7,118 -
-
NP to SH -14,162 -17,784 7,613 11,068 5,274 -1,268 6,489 -
-
Tax Rate - - 7.96% 4.86% 7.86% 128.70% 6.49% -
Total Cost 263,534 282,888 225,510 226,340 237,688 254,960 220,404 12.59%
-
Net Worth 104,903 104,611 109,965 107,912 98,887 91,234 89,079 11.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,119 12,204 2,960 - - - 2,687 72.66%
Div Payout % 0.00% 0.00% 38.89% - - - 41.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 104,903 104,611 109,965 107,912 98,887 91,234 89,079 11.46%
NOSH 874,197 871,764 845,888 830,099 824,062 77,317 76,792 402.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.22% -6.18% 3.65% 5.06% 2.62% -0.05% 3.13% -
ROE -13.50% -17.00% 6.92% 10.26% 5.33% -1.39% 7.28% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.65 30.56 27.67 28.72 29.62 329.60 296.28 -78.78%
EPS -1.62 -2.04 0.90 1.33 0.64 -1.64 8.45 -
DPS 0.70 1.40 0.35 0.00 0.00 0.00 3.50 -65.63%
NAPS 0.12 0.12 0.13 0.13 0.12 1.18 1.16 -77.81%
Adjusted Per Share Value based on latest NOSH - 871,384
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 42.57 45.28 39.78 40.52 41.49 43.31 38.67 6.58%
EPS -2.41 -3.02 1.29 1.88 0.90 -0.22 1.10 -
DPS 1.04 2.07 0.50 0.00 0.00 0.00 0.46 71.83%
NAPS 0.1783 0.1778 0.1869 0.1834 0.1681 0.1551 0.1514 11.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.12 0.12 0.16 0.19 0.22 0.16 -
P/RPS 0.35 0.39 0.43 0.56 0.64 0.07 0.05 263.77%
P/EPS -6.17 -5.88 13.33 12.00 29.69 -13.41 1.89 -
EY -16.20 -17.00 7.50 8.33 3.37 -7.45 52.81 -
DY 7.00 11.67 2.92 0.00 0.00 0.00 21.88 -53.06%
P/NAPS 0.83 1.00 0.92 1.23 1.58 0.19 0.14 225.80%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 25/08/08 26/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.09 0.09 0.12 0.13 0.15 0.22 0.20 -
P/RPS 0.31 0.29 0.43 0.45 0.51 0.07 0.07 168.46%
P/EPS -5.56 -4.41 13.33 9.75 23.44 -13.41 2.37 -
EY -18.00 -22.67 7.50 10.26 4.27 -7.45 42.25 -
DY 7.78 15.56 2.92 0.00 0.00 0.00 17.50 -41.60%
P/NAPS 0.75 0.75 0.92 1.00 1.25 0.19 0.17 167.78%

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