[DBHD] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 87.27%
YoY- -255.11%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 19,536 80,032 85,298 67,814 47,652 87,019 79,886 -60.92%
PBT -3,956 1,067 1,477 -2,280 -14,548 6,715 3,097 -
Tax -2,756 2,754 -452 -270 0 -847 -1,866 29.72%
NP -6,712 3,821 1,025 -2,550 -14,548 5,868 1,230 -
-
NP to SH -6,712 5,063 2,029 -1,852 -14,548 5,868 1,230 -
-
Tax Rate - -258.11% 30.60% - - 12.61% 60.25% -
Total Cost 26,248 76,211 84,273 70,364 62,200 81,151 78,656 -51.92%
-
Net Worth 183,531 137,869 136,979 134,269 134,357 132,225 123,835 30.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 183,531 137,869 136,979 134,269 134,357 132,225 123,835 30.02%
NOSH 1,048,750 778,923 801,052 771,666 785,714 782,400 769,166 22.98%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -34.36% 4.77% 1.20% -3.76% -30.53% 6.74% 1.54% -
ROE -3.66% 3.67% 1.48% -1.38% -10.83% 4.44% 0.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.86 10.27 10.65 8.79 6.06 11.12 10.39 -68.26%
EPS -0.64 0.65 0.25 -0.24 -1.68 0.75 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.177 0.171 0.174 0.171 0.169 0.161 5.72%
Adjusted Per Share Value based on latest NOSH - 791,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.98 24.49 26.10 20.75 14.58 26.63 24.45 -60.92%
EPS -2.05 1.55 0.62 -0.57 -4.45 1.80 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5616 0.4219 0.4192 0.4109 0.4112 0.4046 0.379 30.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.61 0.55 0.44 0.44 0.38 0.27 0.27 -
P/RPS 86.43 5.35 4.13 5.01 6.27 2.43 2.60 936.06%
P/EPS -251.56 84.62 173.68 -183.33 -20.52 36.00 168.75 -
EY -0.40 1.18 0.58 -0.55 -4.87 2.78 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.20 3.11 2.57 2.53 2.22 1.60 1.68 211.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 -
Price 1.22 1.11 0.56 0.42 0.42 0.34 0.23 -
P/RPS 65.49 10.80 5.26 4.78 6.93 3.06 2.21 859.58%
P/EPS -190.63 170.77 221.05 -175.00 -22.68 45.33 143.75 -
EY -0.52 0.59 0.45 -0.57 -4.41 2.21 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.97 6.27 3.27 2.41 2.46 2.01 1.43 187.75%

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