[PDZ] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -34.48%
YoY- 448.41%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 92,098 95,206 102,986 78,163 59,764 64,924 61,879 -0.42%
PBT 3,924 7,316 -3,644 1,740 447 2,729 1,282 -1.18%
Tax -311 -688 -1,086 -862 -447 -414 0 -100.00%
NP 3,613 6,628 -4,730 878 0 2,315 1,282 -1.09%
-
NP to SH 3,347 6,628 -4,730 878 -252 2,315 1,282 -1.01%
-
Tax Rate 7.93% 9.40% - 49.54% 100.00% 15.17% 0.00% -
Total Cost 88,485 88,578 107,716 77,285 59,764 62,609 60,597 -0.40%
-
Net Worth 89,585 79,635 60,913 66,705 57,160 3,241,000 641,000 2.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,686 - - - - - - -100.00%
Div Payout % 80.28% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 89,585 79,635 60,913 66,705 57,160 3,241,000 641,000 2.11%
NOSH 76,766 76,535 73,906 73,781 61,463 3,307,142 4,273,333 4.36%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.92% 6.96% -4.59% 1.12% 0.00% 3.57% 2.07% -
ROE 3.74% 8.32% -7.77% 1.32% -0.44% 0.07% 0.20% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 119.97 124.39 139.35 105.94 97.24 1.96 1.45 -4.58%
EPS 4.36 8.66 -6.40 1.19 -0.41 0.07 0.03 -5.15%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.167 1.0405 0.8242 0.9041 0.93 0.98 0.15 -2.15%
Adjusted Per Share Value based on latest NOSH - 74,516
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.65 16.18 17.50 13.28 10.16 11.03 10.52 -0.42%
EPS 0.57 1.13 -0.80 0.15 -0.04 0.39 0.22 -1.00%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1523 0.1354 0.1035 0.1134 0.0972 5.5085 1.0895 2.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.14 0.25 0.11 0.10 0.12 0.12 0.00 -
P/RPS 0.12 0.20 0.08 0.09 0.12 6.11 0.00 -100.00%
P/EPS 3.21 2.89 -1.72 8.40 -29.27 171.43 0.00 -100.00%
EY 31.14 34.64 -58.18 11.90 -3.42 0.58 0.00 -100.00%
DY 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.12 0.24 0.13 0.11 0.13 0.12 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 28/02/03 22/02/02 23/02/01 25/02/00 -
Price 0.14 0.24 0.24 0.08 0.10 0.11 0.68 -
P/RPS 0.12 0.19 0.17 0.08 0.10 5.60 46.96 6.55%
P/EPS 3.21 2.77 -3.75 6.72 -24.39 157.14 2,266.67 7.22%
EY 31.14 36.08 -26.67 14.88 -4.10 0.64 0.04 -6.83%
DY 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.12 0.23 0.29 0.09 0.11 0.11 4.53 3.93%

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