[DBHD] QoQ Annualized Quarter Result on 30-Sep-2021

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 55.76%
YoY- -43.54%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 169,677 164,686 164,206 153,904 297,285 199,122 189,551 -7.13%
PBT -13,559 -8,400 -7,782 -15,100 -39,242 -13,465 -11,018 14.88%
Tax -1,239 -1,640 -1,538 -1,376 -2,116 -1,656 -1,579 -14.96%
NP -14,798 -10,040 -9,320 -16,476 -41,358 -15,121 -12,597 11.36%
-
NP to SH -16,129 -11,188 -10,074 -18,224 -41,190 -15,410 -13,075 15.06%
-
Tax Rate - - - - - - - -
Total Cost 184,475 174,726 173,526 170,380 338,643 214,243 202,148 -5.93%
-
Net Worth 135,940 143,782 143,270 143,907 151,229 171,924 177,018 -16.18%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 135,940 143,782 143,270 143,907 151,229 171,924 177,018 -16.18%
NOSH 326,778 326,778 318,378 318,378 318,378 318,378 318,378 1.75%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -8.72% -6.10% -5.68% -10.71% -13.91% -7.59% -6.65% -
ROE -11.86% -7.78% -7.03% -12.66% -27.24% -8.96% -7.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 51.92 50.40 51.58 48.34 93.37 62.54 59.54 -8.74%
EPS -4.94 -3.43 -3.16 -5.72 -12.77 -4.67 -3.90 17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.44 0.45 0.452 0.475 0.54 0.556 -17.62%
Adjusted Per Share Value based on latest NOSH - 318,378
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 51.92 50.40 50.25 47.10 90.97 60.93 58.01 -7.14%
EPS -4.94 -3.43 -3.08 -5.58 -12.60 -4.72 -4.00 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.44 0.4384 0.4404 0.4628 0.5261 0.5417 -16.18%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.505 0.50 0.505 0.495 0.345 0.39 0.36 -
P/RPS 0.97 0.99 0.98 1.02 0.37 0.62 0.60 37.86%
P/EPS -10.23 -14.60 -15.96 -8.65 -2.67 -8.06 -8.77 10.84%
EY -9.77 -6.85 -6.27 -11.56 -37.50 -12.41 -11.41 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.12 1.10 0.73 0.72 0.65 51.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 23/02/22 30/11/21 28/09/21 25/05/21 25/03/21 -
Price 0.505 0.50 0.50 0.50 0.495 0.37 0.41 -
P/RPS 0.97 0.99 0.97 1.03 0.53 0.59 0.69 25.57%
P/EPS -10.23 -14.60 -15.80 -8.74 -3.83 -7.64 -9.98 1.66%
EY -9.77 -6.85 -6.33 -11.45 -26.14 -13.08 -10.02 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.11 1.11 1.04 0.69 0.74 38.91%

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