[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 31.79%
YoY- -758.62%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 12,058,334 11,435,650 10,289,622 10,002,312 12,172,941 12,720,220 12,408,354 -1.88%
PBT -227,698 40,916 -777,774 -485,356 -822,130 -102,580 138,700 -
Tax -36,894 -41,222 -39,938 -71,356 -49,491 -40,972 -44,804 -12.13%
NP -264,592 -306 -817,712 -556,712 -871,621 -143,552 93,896 -
-
NP to SH -456,643 -169,428 -957,870 -677,208 -992,763 -268,186 -31,642 491.79%
-
Tax Rate - 100.75% - - - - 32.30% -
Total Cost 12,322,926 11,435,957 11,107,334 10,559,024 13,044,562 12,863,772 12,314,458 0.04%
-
Net Worth 6,070,364 6,365,214 6,109,029 6,360,349 6,534,051 7,346,300 7,558,956 -13.59%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 19,332 - - - 38,663 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 6,070,364 6,365,214 6,109,029 6,360,349 6,534,051 7,346,300 7,558,956 -13.59%
NOSH 1,933,237 1,934,715 1,933,237 1,933,237 1,933,151 1,933,237 1,933,237 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -2.19% 0.00% -7.95% -5.57% -7.16% -1.13% 0.76% -
ROE -7.52% -2.66% -15.68% -10.65% -15.19% -3.65% -0.42% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 623.74 591.08 532.25 517.39 629.69 657.98 641.84 -1.88%
EPS -23.62 -8.76 -49.54 -35.04 -51.35 -13.87 -1.64 490.99%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.14 3.29 3.16 3.29 3.38 3.80 3.91 -13.59%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 623.74 591.53 532.25 517.39 629.67 657.98 641.84 -1.88%
EPS -23.62 -8.76 -49.54 -35.04 -51.35 -13.87 -1.64 490.99%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 3.14 3.2925 3.16 3.29 3.3799 3.80 3.91 -13.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.40 1.15 1.45 0.90 1.02 1.24 1.33 -
P/RPS 0.22 0.19 0.27 0.17 0.16 0.19 0.21 3.14%
P/EPS -5.93 -13.13 -2.93 -2.57 -1.99 -8.94 -81.26 -82.50%
EY -16.87 -7.62 -34.17 -38.92 -50.35 -11.19 -1.23 472.06%
DY 0.71 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.45 0.35 0.46 0.27 0.30 0.33 0.34 20.52%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 31/05/16 25/02/16 26/11/15 -
Price 1.54 1.42 0.98 1.31 0.80 1.01 1.26 -
P/RPS 0.25 0.24 0.18 0.25 0.13 0.15 0.20 16.02%
P/EPS -6.52 -16.22 -1.98 -3.74 -1.56 -7.28 -76.98 -80.68%
EY -15.34 -6.17 -50.56 -26.74 -64.19 -13.74 -1.30 417.53%
DY 0.65 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.49 0.43 0.31 0.40 0.24 0.27 0.32 32.81%

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