[DBHD] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -11.74%
YoY- -304.97%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 13,768 31,105 16,932 16,562 19,536 80,032 85,298 -70.32%
PBT -3,196 -15,996 -10,768 -7,988 -3,956 1,067 1,477 -
Tax -700 594 7,888 -1,038 -2,756 2,754 -452 33.82%
NP -3,896 -15,402 -2,880 -9,026 -6,712 3,821 1,025 -
-
NP to SH -2,504 -12,547 -2,377 -7,500 -6,712 5,063 2,029 -
-
Tax Rate - - - - - -258.11% 30.60% -
Total Cost 17,664 46,507 19,812 25,588 26,248 76,211 84,273 -64.68%
-
Net Worth 124,417 124,690 134,887 134,375 183,531 137,869 136,979 -6.20%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 124,417 124,690 134,887 134,375 183,531 137,869 136,979 -6.20%
NOSH 782,500 779,316 775,217 781,250 1,048,750 778,923 801,052 -1.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -28.30% -49.52% -17.01% -54.50% -34.36% 4.77% 1.20% -
ROE -2.01% -10.06% -1.76% -5.58% -3.66% 3.67% 1.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.76 3.99 2.18 2.12 1.86 10.27 10.65 -69.85%
EPS 0.32 -1.61 -0.31 -0.96 -0.64 0.65 0.25 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.16 0.174 0.172 0.175 0.177 0.171 -4.73%
Adjusted Per Share Value based on latest NOSH - 770,937
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.21 9.52 5.18 5.07 5.98 24.49 26.10 -70.33%
EPS -0.77 -3.84 -0.73 -2.30 -2.05 1.55 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3807 0.3816 0.4128 0.4112 0.5616 0.4219 0.4192 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.84 1.00 1.23 1.41 1.61 0.55 0.44 -
P/RPS 47.74 25.05 56.31 140.72 86.43 5.35 4.13 410.47%
P/EPS -262.50 -62.11 -401.09 -146.88 -251.56 84.62 173.68 -
EY -0.38 -1.61 -0.25 -0.68 -0.40 1.18 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 6.25 7.07 8.20 9.20 3.11 2.57 61.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 29/08/07 29/05/07 27/02/07 24/11/06 -
Price 0.53 0.84 1.03 1.31 1.22 1.11 0.56 -
P/RPS 30.12 21.05 47.16 130.74 65.49 10.80 5.26 219.73%
P/EPS -165.63 -52.17 -335.87 -136.46 -190.63 170.77 221.05 -
EY -0.60 -1.92 -0.30 -0.73 -0.52 0.59 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.25 5.92 7.62 6.97 6.27 3.27 1.21%

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