[DBHD] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -91.86%
YoY- -374.54%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,498 10,536 42,159 23,820 11,552 13,768 31,105 -42.71%
PBT -6,584 1,740 -12,063 -10,449 -7,820 -3,196 -15,996 -44.69%
Tax 282 -52 -1,401 -1,902 704 -700 594 -39.17%
NP -6,302 1,688 -13,464 -12,352 -7,116 -3,896 -15,402 -44.91%
-
NP to SH -4,788 3,508 -12,696 -11,281 -5,880 -2,504 -12,547 -47.41%
-
Tax Rate - 2.99% - - - - - -
Total Cost 19,800 8,848 55,623 36,172 18,668 17,664 46,507 -43.43%
-
Net Worth 108,888 116,401 112,069 116,730 120,694 124,417 124,690 -8.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 108,888 116,401 112,069 116,730 120,694 124,417 124,690 -8.64%
NOSH 772,258 797,272 783,703 783,425 773,684 782,500 779,316 -0.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -46.69% 16.02% -31.94% -51.86% -61.60% -28.30% -49.52% -
ROE -4.40% 3.01% -11.33% -9.66% -4.87% -2.01% -10.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.75 1.32 5.38 3.04 1.49 1.76 3.99 -42.30%
EPS -0.62 0.44 -1.62 -1.44 -0.76 0.32 -1.61 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.146 0.143 0.149 0.156 0.159 0.16 -8.08%
Adjusted Per Share Value based on latest NOSH - 777,605
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.13 3.22 12.90 7.29 3.54 4.21 9.52 -42.72%
EPS -1.47 1.07 -3.89 -3.45 -1.80 -0.77 -3.84 -47.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3332 0.3562 0.343 0.3572 0.3693 0.3807 0.3816 -8.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.80 0.41 0.55 0.45 0.50 0.84 1.00 -
P/RPS 45.77 31.03 10.22 14.80 33.49 47.74 25.05 49.51%
P/EPS -129.03 93.18 -33.95 -31.25 -65.79 -262.50 -62.11 62.88%
EY -0.78 1.07 -2.95 -3.20 -1.52 -0.38 -1.61 -38.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 2.81 3.85 3.02 3.21 5.28 6.25 -6.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.74 0.75 0.42 0.45 0.53 0.53 0.84 -
P/RPS 42.34 56.75 7.81 14.80 35.50 30.12 21.05 59.41%
P/EPS -119.35 170.45 -25.93 -31.25 -69.74 -165.63 -52.17 73.70%
EY -0.84 0.59 -3.86 -3.20 -1.43 -0.60 -1.92 -42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 5.14 2.94 3.02 3.40 3.33 5.25 0.00%

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