[PDZ] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[PDZ] PDZ HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -24.23%
YoY- -70.26%
Quarter Report
Latest QR
Upcoming QR
PDZ's Result
PDZ's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 237,234 241,652 210,206 177,735 199,793 187,461 142,232 8.89%
PBT -339 5,667 9,361 5,797 17,734 -4,178 -178 11.32%
Tax -860 -576 -303 -721 -1,563 -2,058 -1,682 -10.56%
NP -1,199 5,091 9,058 5,076 16,171 -6,236 -1,860 -7.05%
-
NP to SH -2,105 4,219 8,404 4,810 16,171 -6,236 -1,860 2.08%
-
Tax Rate - 10.16% 3.24% 12.44% 8.81% - - -
Total Cost 238,433 236,561 201,148 172,659 183,622 193,697 144,092 8.74%
-
Net Worth 105,399 104,258 76,862 89,575 79,558 61,067 67,370 7.73%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,061 2,688 2,687 5,373 - - - -
Div Payout % 0.00% 63.73% 31.98% 111.71% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 105,399 104,258 76,862 89,575 79,558 61,067 67,370 7.73%
NOSH 878,333 868,823 76,862 76,756 76,462 74,093 74,516 50.80%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -0.51% 2.11% 4.31% 2.86% 8.09% -3.33% -1.31% -
ROE -2.00% 4.05% 10.93% 5.37% 20.33% -10.21% -2.76% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.01 27.81 273.48 231.56 261.30 253.01 190.87 -27.79%
EPS -0.24 0.49 10.93 6.27 21.15 -8.42 -2.50 -32.30%
DPS 0.69 0.31 3.50 7.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 1.00 1.167 1.0405 0.8242 0.9041 -28.55%
Adjusted Per Share Value based on latest NOSH - 76,756
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.32 41.07 35.73 30.21 33.96 31.86 24.17 8.89%
EPS -0.36 0.72 1.43 0.82 2.75 -1.06 -0.32 1.98%
DPS 1.03 0.46 0.46 0.91 0.00 0.00 0.00 -
NAPS 0.1791 0.1772 0.1306 0.1522 0.1352 0.1038 0.1145 7.73%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.10 0.19 0.14 0.14 0.25 0.11 0.10 -
P/RPS 0.37 0.68 0.05 0.06 0.10 0.04 0.05 39.55%
P/EPS -41.73 39.13 1.28 2.23 1.18 -1.31 -4.01 47.70%
EY -2.40 2.56 78.10 44.76 84.60 -76.51 -24.96 -32.29%
DY 6.90 1.63 25.00 50.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.58 0.14 0.12 0.24 0.13 0.11 40.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.09 0.15 0.17 0.14 0.24 0.24 0.08 -
P/RPS 0.33 0.54 0.06 0.06 0.09 0.09 0.04 42.10%
P/EPS -37.55 30.89 1.55 2.23 1.13 -2.85 -3.20 50.68%
EY -2.66 3.24 64.32 44.76 88.12 -35.07 -31.20 -33.63%
DY 7.67 2.06 20.59 50.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.25 0.17 0.12 0.23 0.29 0.09 42.34%

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