[DBHD] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 457.18%
YoY- 162.76%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 295,748 290,948 284,984 249,479 242,977 234,946 203,084 28.44%
PBT 10,834 7,226 13,120 19,129 7,497 9,524 -6,948 -
Tax -4,624 -4,266 -5,532 -1,271 -3,508 -4,614 -1,296 133.31%
NP 6,210 2,960 7,588 17,858 3,989 4,910 -8,244 -
-
NP to SH 4,372 2,816 6,952 17,020 3,054 6,394 -5,376 -
-
Tax Rate 42.68% 59.04% 42.16% 6.64% 46.79% 48.45% - -
Total Cost 289,537 287,988 277,396 231,621 238,988 230,036 211,328 23.33%
-
Net Worth 154,728 152,818 153,136 147,115 90,336 91,564 86,623 47.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 154,728 152,818 153,136 147,115 90,336 91,564 86,623 47.16%
NOSH 318,371 318,371 318,371 310,371 309,371 310,388 309,371 1.92%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.10% 1.02% 2.66% 7.16% 1.64% 2.09% -4.06% -
ROE 2.83% 1.84% 4.54% 11.57% 3.38% 6.98% -6.21% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 92.89 91.39 89.51 80.38 78.54 75.69 65.64 26.02%
EPS 1.37 0.88 2.20 5.48 0.99 2.06 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.486 0.48 0.481 0.474 0.292 0.295 0.28 44.37%
Adjusted Per Share Value based on latest NOSH - 310,371
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.50 89.04 87.21 76.34 74.36 71.90 62.15 28.44%
EPS 1.34 0.86 2.13 5.21 0.93 1.96 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4735 0.4677 0.4686 0.4502 0.2764 0.2802 0.2651 47.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.37 0.41 0.48 0.515 0.575 0.54 0.86 -
P/RPS 0.40 0.45 0.54 0.64 0.73 0.71 1.31 -54.62%
P/EPS 26.94 46.35 21.98 9.39 58.23 26.21 -49.49 -
EY 3.71 2.16 4.55 10.65 1.72 3.81 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.00 1.09 1.97 1.83 3.07 -60.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 15/08/18 15/05/18 13/02/18 30/11/17 28/08/17 23/05/17 -
Price 0.365 0.385 0.46 0.50 0.545 0.52 0.685 -
P/RPS 0.39 0.42 0.51 0.62 0.69 0.69 1.04 -47.96%
P/EPS 26.58 43.53 21.07 9.12 55.20 25.24 -39.42 -
EY 3.76 2.30 4.75 10.97 1.81 3.96 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.96 1.05 1.87 1.76 2.45 -54.54%

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