[PDZ] QoQ Cumulative 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- 214.79%
YoY- 108.73%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 125,226 66,605 234,051 178,805 122,043 63,709 227,522 -32.71%
PBT -6,147 -3,907 9,280 9,513 3,472 108 7,612 -
Tax -394 -210 -739 -463 -273 -139 -494 -13.93%
NP -6,541 -4,117 8,541 9,050 3,199 -31 7,118 -
-
NP to SH -7,081 -4,446 7,613 8,301 2,637 -317 6,489 -
-
Tax Rate - - 7.96% 4.87% 7.86% 128.70% 6.49% -
Total Cost 131,767 70,722 225,510 169,755 118,844 63,740 220,404 -28.92%
-
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 3,059 3,051 2,960 - - - 2,687 8.98%
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 874,197 871,764 845,888 830,100 824,062 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 -6.75% -4.25% 6.92% 7.69% 2.67% -0.35% 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 14.32 7.64 27.67 21.54 14.81 82.40 296.28 -86.60%
EPS -0.81 -0.51 0.90 1.00 0.32 -0.41 8.45 -
DPS 0.35 0.35 0.35 0.00 0.00 0.00 3.50 -78.30%
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 21.28 11.32 39.78 30.39 20.74 10.83 38.67 -32.72%
EPS -1.20 -0.76 1.29 1.41 0.45 -0.05 1.10 -
DPS 0.52 0.52 0.50 0.00 0.00 0.00 0.46 8.47%
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 0.70 1.57 0.43 0.74 1.28 0.27 0.05 476.25%
P/EPS -12.35 -23.53 13.33 16.00 59.38 -53.66 1.89 -
EY -8.10 -4.25 7.50 6.25 1.68 -1.86 52.81 -
DY 3.50 2.92 2.92 0.00 0.00 0.00 21.88 -70.36%
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 0.63 1.18 0.43 0.60 1.01 0.27 0.07 329.80%
P/EPS -11.11 -17.65 13.33 13.00 46.88 -53.66 2.37 -
EY -9.00 -5.67 7.50 7.69 2.13 -1.86 42.25 -
DY 3.89 3.89 2.92 0.00 0.00 0.00 17.50 -63.13%
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