[DBHD] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 376.81%
YoY- 52.22%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,298 67,814 47,652 87,019 79,886 85,636 66,956 17.49%
PBT 1,477 -2,280 -14,548 6,715 3,097 2,688 -6,708 -
Tax -452 -270 0 -847 -1,866 -1,494 -1,520 -55.41%
NP 1,025 -2,550 -14,548 5,868 1,230 1,194 -8,228 -
-
NP to SH 2,029 -1,852 -14,548 5,868 1,230 1,194 -8,228 -
-
Tax Rate 30.60% - - 12.61% 60.25% 55.58% - -
Total Cost 84,273 70,364 62,200 81,151 78,656 84,442 75,184 7.89%
-
Net Worth 136,979 134,269 134,357 132,225 123,835 119,399 124,211 6.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 136,979 134,269 134,357 132,225 123,835 119,399 124,211 6.73%
NOSH 801,052 771,666 785,714 782,400 769,166 746,250 791,153 0.83%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.20% -3.76% -30.53% 6.74% 1.54% 1.39% -12.29% -
ROE 1.48% -1.38% -10.83% 4.44% 0.99% 1.00% -6.62% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.65 8.79 6.06 11.12 10.39 11.48 8.46 16.57%
EPS 0.25 -0.24 -1.68 0.75 0.16 0.16 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.174 0.171 0.169 0.161 0.16 0.157 5.85%
Adjusted Per Share Value based on latest NOSH - 784,920
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.10 20.75 14.58 26.63 24.45 26.21 20.49 17.49%
EPS 0.62 -0.57 -4.45 1.80 0.38 0.37 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4192 0.4109 0.4112 0.4046 0.379 0.3654 0.3801 6.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.44 0.38 0.27 0.27 0.28 0.33 -
P/RPS 4.13 5.01 6.27 2.43 2.60 2.44 3.90 3.89%
P/EPS 173.68 -183.33 -20.52 36.00 168.75 175.00 -31.73 -
EY 0.58 -0.55 -4.87 2.78 0.59 0.57 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.53 2.22 1.60 1.68 1.75 2.10 14.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 30/05/05 -
Price 0.56 0.42 0.42 0.34 0.23 0.25 0.23 -
P/RPS 5.26 4.78 6.93 3.06 2.21 2.18 2.72 55.15%
P/EPS 221.05 -175.00 -22.68 45.33 143.75 156.25 -22.12 -
EY 0.45 -0.57 -4.41 2.21 0.70 0.64 -4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 2.41 2.46 2.01 1.43 1.56 1.46 71.10%

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