[DBHD] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 18.45%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,636 66,956 122,241 102,358 75,930 62,228 70,412 13.95%
PBT 2,688 -6,708 9,335 10,185 7,116 4,512 29,581 -79.81%
Tax -1,494 -1,520 -5,480 -2,493 -622 172 -4,355 -51.02%
NP 1,194 -8,228 3,855 7,692 6,494 4,684 25,226 -86.93%
-
NP to SH 1,194 -8,228 3,855 7,692 6,494 4,684 25,226 -86.93%
-
Tax Rate 55.58% - 58.70% 24.48% 8.74% -3.81% 14.72% -
Total Cost 84,442 75,184 118,386 94,666 69,436 57,544 45,186 51.77%
-
Net Worth 119,399 124,211 128,237 109,143 105,914 104,609 101,528 11.42%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 119,399 124,211 128,237 109,143 105,914 104,609 101,528 11.42%
NOSH 746,250 791,153 786,734 779,594 773,095 780,666 780,990 -2.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.39% -12.29% 3.15% 7.51% 8.55% 7.53% 35.83% -
ROE 1.00% -6.62% 3.01% 7.05% 6.13% 4.48% 24.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.48 8.46 15.54 13.13 9.82 7.97 9.02 17.45%
EPS 0.16 -1.04 0.49 0.99 0.84 0.60 3.23 -86.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.157 0.163 0.14 0.137 0.134 0.13 14.86%
Adjusted Per Share Value based on latest NOSH - 788,125
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.21 20.49 37.41 31.32 23.24 19.04 21.55 13.95%
EPS 0.37 -2.52 1.18 2.35 1.99 1.43 7.72 -86.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3801 0.3924 0.334 0.3241 0.3201 0.3107 11.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.28 0.33 0.41 0.36 0.34 0.41 0.41 -
P/RPS 2.44 3.90 2.64 2.74 3.46 5.14 4.55 -34.01%
P/EPS 175.00 -31.73 83.67 36.49 40.48 68.33 12.69 475.98%
EY 0.57 -3.15 1.20 2.74 2.47 1.46 7.88 -82.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.10 2.52 2.57 2.48 3.06 3.15 -32.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 26/02/04 -
Price 0.25 0.23 0.42 0.44 0.33 0.34 0.45 -
P/RPS 2.18 2.72 2.70 3.35 3.36 4.27 4.99 -42.45%
P/EPS 156.25 -22.12 85.71 44.59 39.29 56.67 13.93 401.82%
EY 0.64 -4.52 1.17 2.24 2.55 1.76 7.18 -80.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.46 2.58 3.14 2.41 2.54 3.46 -41.23%

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