[DBHD] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -417.48%
YoY- -1256.47%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 199,469 6,492 5,572 63,236 38,770 7,796 4,784 1099.69%
PBT 2,330 -1,740 -5,468 -8,046 1,772 414 7,880 -55.58%
Tax -1,733 -302 -176 -538 -240 -198 -3,796 -40.68%
NP 597 -2,042 -5,644 -8,584 1,532 216 4,084 -72.21%
-
NP to SH 269 -2,300 -5,800 -8,847 2,786 -1,078 5,124 -85.95%
-
Tax Rate 74.38% - - - 13.54% 47.83% 48.17% -
Total Cost 198,872 8,534 11,216 71,820 37,238 7,580 700 4206.83%
-
Net Worth 101,444 103,249 103,000 104,714 115,198 110,739 115,289 -8.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 101,444 103,249 103,000 104,714 115,198 110,739 115,289 -8.16%
NOSH 250,479 249,999 250,000 249,915 248,809 245,000 251,176 -0.18%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.30% -31.45% -101.29% -13.57% 3.95% 2.77% 85.37% -
ROE 0.27% -2.23% -5.63% -8.45% 2.42% -0.97% 4.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 79.63 2.60 2.23 25.30 15.58 3.18 1.90 1103.82%
EPS 0.11 -0.92 -2.32 -3.54 1.12 -0.44 2.04 -85.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.405 0.413 0.412 0.419 0.463 0.452 0.459 -7.99%
Adjusted Per Share Value based on latest NOSH - 250,274
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.04 1.99 1.71 19.35 11.86 2.39 1.46 1101.86%
EPS 0.08 -0.70 -1.77 -2.71 0.85 -0.33 1.57 -86.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3104 0.316 0.3152 0.3204 0.3525 0.3389 0.3528 -8.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.58 0.44 0.57 0.76 0.75 0.79 0.75 -
P/RPS 0.73 16.94 25.57 3.00 4.81 24.83 39.38 -92.97%
P/EPS 539.40 -47.83 -24.57 -21.47 66.96 -179.55 36.76 498.38%
EY 0.19 -2.09 -4.07 -4.66 1.49 -0.56 2.72 -83.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.07 1.38 1.81 1.62 1.75 1.63 -8.34%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 23/05/11 28/02/11 29/11/10 27/08/10 27/05/10 -
Price 0.70 0.48 0.50 0.61 0.70 0.73 0.80 -
P/RPS 0.88 18.48 22.43 2.41 4.49 22.94 42.00 -92.38%
P/EPS 651.00 -52.17 -21.55 -17.23 62.50 -165.91 39.22 549.59%
EY 0.15 -1.92 -4.64 -5.80 1.60 -0.60 2.55 -84.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.16 1.21 1.46 1.51 1.62 1.74 -0.38%

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