[DBHD] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 111.21%
YoY- 106.03%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,770 7,796 4,784 26,749 20,426 13,498 10,536 138.16%
PBT 1,772 414 7,880 1,055 -7,197 -6,584 1,740 1.22%
Tax -240 -198 -3,796 130 -1,106 282 -52 176.94%
NP 1,532 216 4,084 1,185 -8,304 -6,302 1,688 -6.25%
-
NP to SH 2,786 -1,078 5,124 765 -6,821 -4,788 3,508 -14.22%
-
Tax Rate 13.54% 47.83% 48.17% -12.32% - - 2.99% -
Total Cost 37,238 7,580 700 25,564 28,730 19,800 8,848 160.44%
-
Net Worth 115,198 110,739 115,289 248,078 286,363 108,888 116,401 -0.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,198 110,739 115,289 248,078 286,363 108,888 116,401 -0.68%
NOSH 248,809 245,000 251,176 546,428 664,415 772,258 797,272 -53.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.95% 2.77% 85.37% 4.43% -40.65% -46.69% 16.02% -
ROE 2.42% -0.97% 4.44% 0.31% -2.38% -4.40% 3.01% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.58 3.18 1.90 4.90 3.07 1.75 1.32 417.61%
EPS 1.12 -0.44 2.04 0.14 -1.03 -0.62 0.44 86.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.452 0.459 0.454 0.431 0.141 0.146 115.69%
Adjusted Per Share Value based on latest NOSH - 250,255
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.86 2.39 1.46 8.19 6.25 4.13 3.22 138.30%
EPS 0.85 -0.33 1.57 0.23 -2.09 -1.47 1.07 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3525 0.3389 0.3528 0.7592 0.8763 0.3332 0.3562 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.79 0.75 0.79 0.75 0.80 0.41 -
P/RPS 4.81 24.83 39.38 16.14 24.40 45.77 31.03 -71.11%
P/EPS 66.96 -179.55 36.76 564.29 -73.05 -129.03 93.18 -19.75%
EY 1.49 -0.56 2.72 0.18 -1.37 -0.78 1.07 24.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.63 1.74 1.74 5.67 2.81 -30.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 27/05/10 25/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.70 0.73 0.80 0.74 0.75 0.74 0.75 -
P/RPS 4.49 22.94 42.00 15.12 24.40 42.34 56.75 -81.54%
P/EPS 62.50 -165.91 39.22 528.57 -73.05 -119.35 170.45 -48.73%
EY 1.60 -0.60 2.55 0.19 -1.37 -0.84 0.59 94.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.62 1.74 1.63 1.74 5.25 5.14 -55.77%

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