[DBHD] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 129.02%
YoY- -81.61%
Quarter Report
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 11,913 87,019 59,915 42,818 16,739 122,241 76,769 -71.15%
PBT -3,637 6,715 2,323 1,344 -1,677 9,335 7,639 -
Tax 0 -847 -1,400 -747 -380 -5,480 -1,870 -
NP -3,637 5,868 923 597 -2,057 3,855 5,769 -
-
NP to SH -3,637 5,868 923 597 -2,057 3,855 5,769 -
-
Tax Rate - 12.61% 60.27% 55.58% - 58.70% 24.48% -
Total Cost 15,550 81,151 58,992 42,221 18,796 118,386 71,000 -63.69%
-
Net Worth 134,357 132,225 123,835 119,399 124,211 128,237 109,143 14.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 134,357 132,225 123,835 119,399 124,211 128,237 109,143 14.87%
NOSH 785,714 782,400 769,166 746,250 791,153 786,734 779,594 0.52%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -30.53% 6.74% 1.54% 1.39% -12.29% 3.15% 7.51% -
ROE -2.71% 4.44% 0.75% 0.50% -1.66% 3.01% 5.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.52 11.12 7.79 5.74 2.12 15.54 9.85 -71.26%
EPS -0.42 0.75 0.12 0.08 -0.26 0.49 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.169 0.161 0.16 0.157 0.163 0.14 14.27%
Adjusted Per Share Value based on latest NOSH - 780,588
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.65 26.63 18.34 13.10 5.12 37.41 23.49 -71.12%
EPS -1.11 1.80 0.28 0.18 -0.63 1.18 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.4046 0.379 0.3654 0.3801 0.3924 0.334 14.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.27 0.27 0.28 0.33 0.41 0.36 -
P/RPS 25.06 2.43 3.47 4.88 15.60 2.64 3.66 261.00%
P/EPS -82.09 36.00 225.00 350.00 -126.92 83.67 48.65 -
EY -1.22 2.78 0.44 0.29 -0.79 1.20 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.60 1.68 1.75 2.10 2.52 2.57 -9.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 -
Price 0.42 0.34 0.23 0.25 0.23 0.42 0.44 -
P/RPS 27.70 3.06 2.95 4.36 10.87 2.70 4.47 237.75%
P/EPS -90.73 45.33 191.67 312.50 -88.46 85.71 59.46 -
EY -1.10 2.21 0.52 0.32 -1.13 1.17 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.01 1.43 1.56 1.46 2.58 3.14 -15.02%

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