[PDZ] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 173.89%
YoY- 866.4%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 135,029 95,206 51,423 207,573 153,292 102,986 50,270 93.11%
PBT 7,752 7,316 3,774 6,774 -5,035 -3,644 -2,906 -
Tax -912 -688 -388 -1,961 -1,479 -1,086 -557 38.87%
NP 6,840 6,628 3,386 4,813 -6,514 -4,730 -3,463 -
-
NP to SH 6,840 6,628 3,386 4,813 -6,514 -4,730 -3,463 -
-
Tax Rate 11.76% 9.40% 10.28% 28.95% - - - -
Total Cost 128,189 88,578 48,037 202,760 159,806 107,716 53,733 78.44%
-
Net Worth 79,766 79,635 76,606 71,508 59,922 60,913 62,452 17.70%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 79,766 79,635 76,606 71,508 59,922 60,913 62,452 17.70%
NOSH 76,595 76,535 76,606 74,620 74,106 73,906 73,995 2.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.07% 6.96% 6.58% 2.32% -4.25% -4.59% -6.89% -
ROE 8.57% 8.32% 4.42% 6.73% -10.87% -7.77% -5.55% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 176.29 124.39 67.13 278.17 206.85 139.35 67.94 88.71%
EPS 8.93 8.66 4.42 6.45 -8.79 -6.40 -4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0414 1.0405 1.00 0.9583 0.8086 0.8242 0.844 15.02%
Adjusted Per Share Value based on latest NOSH - 76,224
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.95 16.18 8.74 35.28 26.05 17.50 8.54 93.17%
EPS 1.16 1.13 0.58 0.82 -1.11 -0.80 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1356 0.1354 0.1302 0.1215 0.1018 0.1035 0.1061 17.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.20 0.25 0.28 0.28 0.31 0.11 0.09 -
P/RPS 0.11 0.20 0.42 0.10 0.15 0.08 0.13 -10.53%
P/EPS 2.24 2.89 6.33 4.34 -3.53 -1.72 -1.92 -
EY 44.65 34.64 15.79 23.04 -28.35 -58.18 -52.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.28 0.29 0.38 0.13 0.11 43.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 29/11/04 27/08/04 31/05/04 27/02/04 21/11/03 -
Price 0.16 0.24 0.28 0.27 0.29 0.24 0.10 -
P/RPS 0.09 0.19 0.42 0.10 0.14 0.17 0.15 -28.84%
P/EPS 1.79 2.77 6.33 4.19 -3.30 -3.75 -2.14 -
EY 55.81 36.08 15.79 23.89 -30.31 -26.67 -46.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.23 0.28 0.28 0.36 0.29 0.12 16.02%

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