[DBHD] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -81.43%
YoY- -75.77%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 122,241 102,358 75,930 62,228 70,412 69,516 59,602 61.07%
PBT 9,335 10,185 7,116 4,512 29,581 19,534 21,066 -41.73%
Tax -5,480 -2,493 -622 172 -4,355 -6,017 -6,970 -14.75%
NP 3,855 7,692 6,494 4,684 25,226 13,517 14,096 -57.70%
-
NP to SH 3,855 7,692 6,494 4,684 25,226 13,517 14,096 -57.70%
-
Tax Rate 58.70% 24.48% 8.74% -3.81% 14.72% 30.80% 33.09% -
Total Cost 118,386 94,666 69,436 57,544 45,186 55,998 45,506 88.60%
-
Net Worth 128,237 109,143 105,914 104,609 101,528 85,783 86,142 30.21%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 128,237 109,143 105,914 104,609 101,528 85,783 86,142 30.21%
NOSH 786,734 779,594 773,095 780,666 780,990 779,846 783,111 0.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.15% 7.51% 8.55% 7.53% 35.83% 19.44% 23.65% -
ROE 3.01% 7.05% 6.13% 4.48% 24.85% 15.76% 16.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.54 13.13 9.82 7.97 9.02 8.91 7.61 60.60%
EPS 0.49 0.99 0.84 0.60 3.23 1.73 1.80 -57.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.14 0.137 0.134 0.13 0.11 0.11 29.82%
Adjusted Per Share Value based on latest NOSH - 780,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.41 31.32 23.24 19.04 21.55 21.27 18.24 61.07%
EPS 1.18 2.35 1.99 1.43 7.72 4.14 4.31 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3924 0.334 0.3241 0.3201 0.3107 0.2625 0.2636 30.21%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.36 0.34 0.41 0.41 0.44 0.42 -
P/RPS 2.64 2.74 3.46 5.14 4.55 4.94 5.52 -38.70%
P/EPS 83.67 36.49 40.48 68.33 12.69 25.38 23.33 133.39%
EY 1.20 2.74 2.47 1.46 7.88 3.94 4.29 -57.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.57 2.48 3.06 3.15 4.00 3.82 -24.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 -
Price 0.42 0.44 0.33 0.34 0.45 0.48 0.55 -
P/RPS 2.70 3.35 3.36 4.27 4.99 5.38 7.23 -47.98%
P/EPS 85.71 44.59 39.29 56.67 13.93 27.69 30.56 98.25%
EY 1.17 2.24 2.55 1.76 7.18 3.61 3.27 -49.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.14 2.41 2.54 3.46 4.36 5.00 -35.53%

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