[DBHD] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -161.85%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 180,704 197,340 199,040 205,642 183,712 193,300 199,469 -6.36%
PBT 3,364 5,751 584 -568 3,548 2,392 2,330 27.71%
Tax -1,204 -3,811 -1,544 -1,384 -1,440 -2,734 -1,733 -21.54%
NP 2,160 1,940 -960 -1,952 2,108 -342 597 135.49%
-
NP to SH 1,396 1,575 -848 -1,806 2,920 669 269 199.44%
-
Tax Rate 35.79% 66.27% 264.38% - 40.59% 114.30% 74.38% -
Total Cost 178,544 195,400 200,000 207,594 181,604 193,642 198,872 -6.93%
-
Net Worth 118,660 115,500 116,515 99,864 101,173 114,621 101,444 11.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,660 115,500 116,515 99,864 101,173 114,621 101,444 11.00%
NOSH 317,272 308,823 254,399 250,916 250,428 251,363 250,479 17.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.20% 0.98% -0.48% -0.95% 1.15% -0.18% 0.30% -
ROE 1.18% 1.36% -0.73% -1.81% 2.89% 0.58% 0.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.96 63.90 78.24 81.96 73.36 76.90 79.63 -20.00%
EPS 0.44 0.51 -0.33 -0.72 1.16 0.27 0.11 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.374 0.458 0.398 0.404 0.456 0.405 -5.16%
Adjusted Per Share Value based on latest NOSH - 251,475
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.30 60.39 60.91 62.93 56.22 59.15 61.04 -6.36%
EPS 0.43 0.48 -0.26 -0.55 0.89 0.20 0.08 206.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3534 0.3566 0.3056 0.3096 0.3508 0.3104 11.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.405 0.51 0.38 0.44 0.55 0.61 0.58 -
P/RPS 0.71 0.80 0.49 0.54 0.75 0.79 0.73 -1.83%
P/EPS 92.05 100.00 -114.00 -61.13 47.17 229.20 539.40 -69.20%
EY 1.09 1.00 -0.88 -1.64 2.12 0.44 0.19 220.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.36 0.83 1.11 1.36 1.34 1.43 -17.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 25/11/11 -
Price 0.43 0.395 0.38 0.40 0.52 0.61 0.70 -
P/RPS 0.75 0.62 0.49 0.49 0.71 0.79 0.88 -10.09%
P/EPS 97.73 77.45 -114.00 -55.57 44.60 229.20 651.00 -71.72%
EY 1.02 1.29 -0.88 -1.80 2.24 0.44 0.15 258.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 0.83 1.01 1.29 1.34 1.73 -23.81%

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