[DBHD] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -347.92%
YoY- -76.81%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,032 85,298 67,814 47,652 87,019 79,886 85,636 -4.39%
PBT 1,067 1,477 -2,280 -14,548 6,715 3,097 2,688 -45.89%
Tax 2,754 -452 -270 0 -847 -1,866 -1,494 -
NP 3,821 1,025 -2,550 -14,548 5,868 1,230 1,194 116.70%
-
NP to SH 5,063 2,029 -1,852 -14,548 5,868 1,230 1,194 161.29%
-
Tax Rate -258.11% 30.60% - - 12.61% 60.25% 55.58% -
Total Cost 76,211 84,273 70,364 62,200 81,151 78,656 84,442 -6.59%
-
Net Worth 137,869 136,979 134,269 134,357 132,225 123,835 119,399 10.03%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,869 136,979 134,269 134,357 132,225 123,835 119,399 10.03%
NOSH 778,923 801,052 771,666 785,714 782,400 769,166 746,250 2.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.77% 1.20% -3.76% -30.53% 6.74% 1.54% 1.39% -
ROE 3.67% 1.48% -1.38% -10.83% 4.44% 0.99% 1.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.27 10.65 8.79 6.06 11.12 10.39 11.48 -7.13%
EPS 0.65 0.25 -0.24 -1.68 0.75 0.16 0.16 153.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.171 0.174 0.171 0.169 0.161 0.16 6.94%
Adjusted Per Share Value based on latest NOSH - 785,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.49 26.10 20.75 14.58 26.63 24.45 26.21 -4.41%
EPS 1.55 0.62 -0.57 -4.45 1.80 0.38 0.37 159.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.4192 0.4109 0.4112 0.4046 0.379 0.3654 10.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.44 0.44 0.38 0.27 0.27 0.28 -
P/RPS 5.35 4.13 5.01 6.27 2.43 2.60 2.44 68.53%
P/EPS 84.62 173.68 -183.33 -20.52 36.00 168.75 175.00 -38.31%
EY 1.18 0.58 -0.55 -4.87 2.78 0.59 0.57 62.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.57 2.53 2.22 1.60 1.68 1.75 46.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 -
Price 1.11 0.56 0.42 0.42 0.34 0.23 0.25 -
P/RPS 10.80 5.26 4.78 6.93 3.06 2.21 2.18 189.76%
P/EPS 170.77 221.05 -175.00 -22.68 45.33 143.75 156.25 6.08%
EY 0.59 0.45 -0.57 -4.41 2.21 0.70 0.64 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.27 3.27 2.41 2.46 2.01 1.43 1.56 152.15%

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