[DBHD] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 60.34%
YoY- -113.36%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 183,712 193,300 199,469 6,492 5,572 63,236 38,770 181.84%
PBT 3,548 2,392 2,330 -1,740 -5,468 -8,046 1,772 58.79%
Tax -1,440 -2,734 -1,733 -302 -176 -538 -240 229.83%
NP 2,108 -342 597 -2,042 -5,644 -8,584 1,532 23.68%
-
NP to SH 2,920 669 269 -2,300 -5,800 -8,847 2,786 3.17%
-
Tax Rate 40.59% 114.30% 74.38% - - - 13.54% -
Total Cost 181,604 193,642 198,872 8,534 11,216 71,820 37,238 187.30%
-
Net Worth 101,173 114,621 101,444 103,249 103,000 104,714 115,198 -8.28%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 101,173 114,621 101,444 103,249 103,000 104,714 115,198 -8.28%
NOSH 250,428 251,363 250,479 249,999 250,000 249,915 248,809 0.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.15% -0.18% 0.30% -31.45% -101.29% -13.57% 3.95% -
ROE 2.89% 0.58% 0.27% -2.23% -5.63% -8.45% 2.42% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.36 76.90 79.63 2.60 2.23 25.30 15.58 180.66%
EPS 1.16 0.27 0.11 -0.92 -2.32 -3.54 1.12 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.456 0.405 0.413 0.412 0.419 0.463 -8.67%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 56.22 59.15 61.04 1.99 1.71 19.35 11.86 181.92%
EPS 0.89 0.20 0.08 -0.70 -1.77 -2.71 0.85 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3508 0.3104 0.316 0.3152 0.3204 0.3525 -8.28%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.55 0.61 0.58 0.44 0.57 0.76 0.75 -
P/RPS 0.75 0.79 0.73 16.94 25.57 3.00 4.81 -70.99%
P/EPS 47.17 229.20 539.40 -47.83 -24.57 -21.47 66.96 -20.81%
EY 2.12 0.44 0.19 -2.09 -4.07 -4.66 1.49 26.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.43 1.07 1.38 1.81 1.62 -10.99%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 25/11/11 25/08/11 23/05/11 28/02/11 29/11/10 -
Price 0.52 0.61 0.70 0.48 0.50 0.61 0.70 -
P/RPS 0.71 0.79 0.88 18.48 22.43 2.41 4.49 -70.72%
P/EPS 44.60 229.20 651.00 -52.17 -21.55 -17.23 62.50 -20.12%
EY 2.24 0.44 0.15 -1.92 -4.64 -5.80 1.60 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 1.73 1.16 1.21 1.46 1.51 -9.95%

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