[PDZ] YoY 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- -4.25%
YoY- 355.88%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 58,334 50,044 45,435 43,783 52,716 38,552 31,191 10.99%
PBT 3,364 1,420 1,975 3,542 -738 -63 1,061 21.19%
Tax -134 -96 -136 -300 -529 -399 -412 -17.06%
NP 3,230 1,324 1,839 3,242 -1,267 -462 649 30.64%
-
NP to SH 2,954 1,176 1,704 3,242 -1,267 -462 649 28.71%
-
Tax Rate 3.98% 6.76% 6.89% 8.47% - - 38.83% -
Total Cost 55,104 48,720 43,596 40,541 53,983 39,014 30,542 10.33%
-
Net Worth 104,258 89,929 89,575 79,558 61,067 67,370 57,482 10.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 104,258 89,929 89,575 79,558 61,067 67,370 57,482 10.42%
NOSH 868,823 76,862 76,756 76,462 74,093 74,516 61,809 55.31%
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 5.54% 2.65% 4.05% 7.40% -2.40% -1.20% 2.08% -
ROE 2.83% 1.31% 1.90% 4.07% -2.07% -0.69% 1.13% -
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 6.71 65.11 59.19 57.26 71.15 51.74 50.46 -28.54%
EPS 0.34 1.53 2.22 4.24 -1.71 -0.62 1.05 -17.12%
DPS 0.00 0.00 0.00 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 9.91 8.51 7.72 7.44 8.96 6.55 5.30 10.98%
EPS 0.50 0.20 0.29 0.55 -0.22 -0.08 0.11 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1772 0.1528 0.1522 0.1352 0.1038 0.1145 0.0977 10.42%
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 2.83 0.22 0.24 0.44 0.15 0.19 0.24 50.83%
P/EPS 55.88 9.15 6.31 5.90 -6.43 -16.13 11.43 30.26%
EY 1.79 10.93 15.86 16.96 -15.55 -6.20 8.75 -23.22%
DY 0.00 0.00 0.00 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 2.23 0.26 0.24 0.42 0.34 0.15 0.20 49.43%
P/EPS 44.12 11.11 6.31 5.66 -14.04 -12.90 9.52 29.10%
EY 2.27 9.00 15.86 17.67 -7.13 -7.75 10.50 -22.51%
DY 0.00 0.00 0.00 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