[DBHD] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -142.08%
YoY- 77.49%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,393 63,236 29,078 3,898 1,196 26,749 15,320 -79.80%
PBT -1,367 -8,046 1,329 207 1,970 1,055 -5,398 -60.00%
Tax -44 -538 -180 -99 -949 130 -830 -85.91%
NP -1,411 -8,584 1,149 108 1,021 1,185 -6,228 -62.86%
-
NP to SH -1,450 -8,847 2,090 -539 1,281 765 -5,116 -56.88%
-
Tax Rate - - 13.54% 47.83% 48.17% -12.32% - -
Total Cost 2,804 71,820 27,929 3,790 175 25,564 21,548 -74.35%
-
Net Worth 103,000 104,714 115,198 110,739 115,289 248,078 286,363 -49.45%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 103,000 104,714 115,198 110,739 115,289 248,078 286,363 -49.45%
NOSH 250,000 249,915 248,809 245,000 251,176 546,428 664,415 -47.91%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -101.29% -13.57% 3.95% 2.77% 85.37% 4.43% -40.65% -
ROE -1.41% -8.45% 1.81% -0.49% 1.11% 0.31% -1.79% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.56 25.30 11.69 1.59 0.48 4.90 2.31 -61.15%
EPS -0.58 -3.54 0.84 -0.22 0.51 0.14 -0.77 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.419 0.463 0.452 0.459 0.454 0.431 -2.96%
Adjusted Per Share Value based on latest NOSH - 249,315
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.43 19.35 8.90 1.19 0.37 8.19 4.69 -79.69%
EPS -0.44 -2.71 0.64 -0.16 0.39 0.23 -1.57 -57.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3204 0.3525 0.3389 0.3528 0.7592 0.8763 -49.45%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.57 0.76 0.75 0.79 0.75 0.79 0.75 -
P/RPS 102.30 3.00 6.42 49.65 157.51 16.14 32.53 114.79%
P/EPS -98.28 -21.47 89.29 -359.09 147.06 564.29 -97.40 0.60%
EY -1.02 -4.66 1.12 -0.28 0.68 0.18 -1.03 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.81 1.62 1.75 1.63 1.74 1.74 -14.33%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 29/11/10 27/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.50 0.61 0.70 0.73 0.80 0.74 0.75 -
P/RPS 89.73 2.41 5.99 45.88 168.01 15.12 32.53 96.80%
P/EPS -86.21 -17.23 83.33 -331.82 156.86 528.57 -97.40 -7.82%
EY -1.16 -5.80 1.20 -0.30 0.64 0.19 -1.03 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.46 1.51 1.62 1.74 1.63 1.74 -21.52%

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