[PDZ] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 95.75%
YoY- 240.13%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 122,043 107,936 92,098 95,206 102,986 78,163 59,764 12.63%
PBT 3,472 5,440 3,924 7,316 -3,644 1,740 447 40.70%
Tax -273 -191 -311 -688 -1,086 -862 -447 -7.88%
NP 3,199 5,249 3,613 6,628 -4,730 878 0 -
-
NP to SH 2,637 4,930 3,347 6,628 -4,730 878 -252 -
-
Tax Rate 7.86% 3.51% 7.93% 9.40% - 49.54% 100.00% -
Total Cost 118,844 102,687 88,485 88,578 107,716 77,285 59,764 12.13%
-
Net Worth 98,887 89,845 89,585 79,635 60,913 66,705 57,160 9.56%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 2,687 2,686 - - - - -
Div Payout % - 54.52% 80.28% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 98,887 89,845 89,585 79,635 60,913 66,705 57,160 9.56%
NOSH 824,062 76,791 76,766 76,535 73,906 73,781 61,463 54.10%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.62% 4.86% 3.92% 6.96% -4.59% 1.12% 0.00% -
ROE 2.67% 5.49% 3.74% 8.32% -7.77% 1.32% -0.44% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.81 140.56 119.97 124.39 139.35 105.94 97.24 -26.91%
EPS 0.32 6.42 4.36 8.66 -6.40 1.19 -0.41 -
DPS 0.00 3.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.12 1.17 1.167 1.0405 0.8242 0.9041 0.93 -28.90%
Adjusted Per Share Value based on latest NOSH - 76,462
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 20.74 18.35 15.65 16.18 17.50 13.28 10.16 12.62%
EPS 0.45 0.84 0.57 1.13 -0.80 0.15 -0.04 -
DPS 0.00 0.46 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1527 0.1523 0.1354 0.1035 0.1134 0.0972 9.55%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.19 0.14 0.14 0.25 0.11 0.10 0.12 -
P/RPS 1.28 0.10 0.12 0.20 0.08 0.09 0.12 48.34%
P/EPS 59.38 2.18 3.21 2.89 -1.72 8.40 -29.27 -
EY 1.68 45.86 31.14 34.64 -58.18 11.90 -3.42 -
DY 0.00 25.00 25.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.12 0.12 0.24 0.13 0.11 0.13 51.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 22/02/02 -
Price 0.15 0.17 0.14 0.24 0.24 0.08 0.10 -
P/RPS 1.01 0.12 0.12 0.19 0.17 0.08 0.10 46.99%
P/EPS 46.88 2.65 3.21 2.77 -3.75 6.72 -24.39 -
EY 2.13 37.76 31.14 36.08 -26.67 14.88 -4.10 -
DY 0.00 20.59 25.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.15 0.12 0.23 0.29 0.09 0.11 49.91%

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