[DBHD] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 45.86%
YoY- 85.57%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 15,557 70,412 52,137 29,801 14,677 61,543 46,239 -51.59%
PBT 1,128 29,581 14,651 10,533 7,011 28,666 3,658 -54.32%
Tax 43 -4,355 -4,513 -3,485 -2,179 -344 -1,974 -
NP 1,171 25,226 10,138 7,048 4,832 28,322 1,684 -21.49%
-
NP to SH 1,171 25,226 10,138 7,048 4,832 28,322 1,684 -21.49%
-
Tax Rate -3.81% 14.72% 30.80% 33.09% 31.08% 1.20% 53.96% -
Total Cost 14,386 45,186 41,999 22,753 9,845 33,221 44,555 -52.90%
-
Net Worth 104,609 101,528 85,783 86,142 85,729 78,355 53,581 56.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 104,609 101,528 85,783 86,142 85,729 78,355 53,581 56.14%
NOSH 780,666 780,990 779,846 783,111 779,354 783,555 765,454 1.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.53% 35.83% 19.44% 23.65% 32.92% 46.02% 3.64% -
ROE 1.12% 24.85% 11.82% 8.18% 5.64% 36.15% 3.14% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.99 9.02 6.69 3.81 1.88 7.85 6.04 -52.26%
EPS 0.15 3.23 1.30 0.90 0.62 3.62 0.22 -22.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.13 0.11 0.11 0.11 0.10 0.07 54.11%
Adjusted Per Share Value based on latest NOSH - 791,428
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.76 21.55 15.95 9.12 4.49 18.83 14.15 -51.59%
EPS 0.36 7.72 3.10 2.16 1.48 8.67 0.52 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3201 0.3107 0.2625 0.2636 0.2623 0.2398 0.164 56.11%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.41 0.44 0.42 0.31 0.25 0.28 -
P/RPS 20.57 4.55 6.58 11.04 16.46 3.18 4.64 169.61%
P/EPS 273.33 12.69 33.85 46.67 50.00 6.92 127.27 66.38%
EY 0.37 7.88 2.95 2.14 2.00 14.46 0.79 -39.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.15 4.00 3.82 2.82 2.50 4.00 -16.34%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 03/11/03 22/08/03 30/05/03 27/02/03 29/11/02 -
Price 0.34 0.45 0.48 0.55 0.34 0.30 0.28 -
P/RPS 17.06 4.99 7.18 14.45 18.05 3.82 4.64 138.02%
P/EPS 226.67 13.93 36.92 61.11 54.84 8.30 127.27 46.87%
EY 0.44 7.18 2.71 1.64 1.82 12.05 0.79 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 3.46 4.36 5.00 3.09 3.00 4.00 -26.10%

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