[PDZ] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -29.06%
YoY- -110.48%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 161,204 161,158 163,476 213,738 219,228 188,406 136,926 2.75%
PBT 1,942 -3,642 -2,740 1,534 16,444 9,438 1,874 0.59%
Tax -1,198 -1,024 -1,068 -1,310 -1,778 -1,038 -342 23.22%
NP 744 -4,666 -3,808 224 14,666 8,400 1,532 -11.33%
-
NP to SH -560 -5,826 -5,152 -1,368 13,048 6,922 1,228 -
-
Tax Rate 61.69% - - 85.40% 10.81% 11.00% 18.25% -
Total Cost 160,460 165,824 167,284 213,514 204,562 180,006 135,394 2.87%
-
Net Worth 33,599 85,676 85,866 102,599 104,383 95,177 96,485 -16.11%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 33,599 85,676 85,866 102,599 104,383 95,177 96,485 -16.11%
NOSH 933,333 856,764 858,666 855,000 869,866 865,249 877,142 1.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.46% -2.90% -2.33% 0.10% 6.69% 4.46% 1.12% -
ROE -1.67% -6.80% -6.00% -1.33% 12.50% 7.27% 1.27% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.27 18.81 19.04 25.00 25.20 21.77 15.61 1.69%
EPS -0.06 -0.68 -0.60 -0.16 1.50 0.80 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.10 0.10 0.12 0.12 0.11 0.11 -16.97%
Adjusted Per Share Value based on latest NOSH - 837,999
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.40 27.39 27.78 36.33 37.26 32.02 23.27 2.75%
EPS -0.10 -0.99 -0.88 -0.23 2.22 1.18 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.1456 0.1459 0.1744 0.1774 0.1618 0.164 -16.11%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.07 0.14 0.075 0.08 0.08 0.09 0.09 -
P/RPS 0.41 0.74 0.39 0.32 0.32 0.41 0.58 -5.61%
P/EPS -116.67 -20.59 -12.50 -50.00 5.33 11.25 64.29 -
EY -0.86 -4.86 -8.00 -2.00 18.75 8.89 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.40 0.75 0.67 0.67 0.82 0.82 15.42%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 18/02/15 24/02/14 25/02/13 21/02/12 28/02/11 25/02/10 -
Price 0.065 0.17 0.12 0.07 0.11 0.08 0.09 -
P/RPS 0.38 0.90 0.63 0.28 0.44 0.37 0.58 -6.80%
P/EPS -108.33 -25.00 -20.00 -43.75 7.33 10.00 64.29 -
EY -0.92 -4.00 -5.00 -2.29 13.64 10.00 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.70 1.20 0.58 0.92 0.73 0.82 14.09%

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