[DBHD] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 127.63%
YoY- 240.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,749 20,426 13,498 10,536 42,159 23,820 11,552 74.75%
PBT 1,055 -7,197 -6,584 1,740 -12,063 -10,449 -7,820 -
Tax 130 -1,106 282 -52 -1,401 -1,902 704 -67.47%
NP 1,185 -8,304 -6,302 1,688 -13,464 -12,352 -7,116 -
-
NP to SH 765 -6,821 -4,788 3,508 -12,696 -11,281 -5,880 -
-
Tax Rate -12.32% - - 2.99% - - - -
Total Cost 25,564 28,730 19,800 8,848 55,623 36,172 18,668 23.24%
-
Net Worth 248,078 286,363 108,888 116,401 112,069 116,730 120,694 61.44%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 248,078 286,363 108,888 116,401 112,069 116,730 120,694 61.44%
NOSH 546,428 664,415 772,258 797,272 783,703 783,425 773,684 -20.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% -40.65% -46.69% 16.02% -31.94% -51.86% -61.60% -
ROE 0.31% -2.38% -4.40% 3.01% -11.33% -9.66% -4.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.90 3.07 1.75 1.32 5.38 3.04 1.49 120.66%
EPS 0.14 -1.03 -0.62 0.44 -1.62 -1.44 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.431 0.141 0.146 0.143 0.149 0.156 103.44%
Adjusted Per Share Value based on latest NOSH - 797,272
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.19 6.25 4.13 3.22 12.90 7.29 3.54 74.65%
EPS 0.23 -2.09 -1.47 1.07 -3.89 -3.45 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7592 0.8763 0.3332 0.3562 0.343 0.3572 0.3693 61.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.79 0.75 0.80 0.41 0.55 0.45 0.50 -
P/RPS 16.14 24.40 45.77 31.03 10.22 14.80 33.49 -38.44%
P/EPS 564.29 -73.05 -129.03 93.18 -33.95 -31.25 -65.79 -
EY 0.18 -1.37 -0.78 1.07 -2.95 -3.20 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.74 5.67 2.81 3.85 3.02 3.21 -33.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 26/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.74 0.75 0.74 0.75 0.42 0.45 0.53 -
P/RPS 15.12 24.40 42.34 56.75 7.81 14.80 35.50 -43.30%
P/EPS 528.57 -73.05 -119.35 170.45 -25.93 -31.25 -69.74 -
EY 0.19 -1.37 -0.84 0.59 -3.86 -3.20 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.74 5.25 5.14 2.94 3.02 3.40 -38.66%

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