[DBHD] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 54.61%
YoY- -84.0%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 33,907 11,913 87,019 59,915 42,818 16,739 122,241 -57.56%
PBT -1,140 -3,637 6,715 2,323 1,344 -1,677 9,335 -
Tax -135 0 -847 -1,400 -747 -380 -5,480 -91.59%
NP -1,275 -3,637 5,868 923 597 -2,057 3,855 -
-
NP to SH -926 -3,637 5,868 923 597 -2,057 3,855 -
-
Tax Rate - - 12.61% 60.27% 55.58% - 58.70% -
Total Cost 35,182 15,550 81,151 58,992 42,221 18,796 118,386 -55.56%
-
Net Worth 134,269 134,357 132,225 123,835 119,399 124,211 128,237 3.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 134,269 134,357 132,225 123,835 119,399 124,211 128,237 3.12%
NOSH 771,666 785,714 782,400 769,166 746,250 791,153 786,734 -1.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.76% -30.53% 6.74% 1.54% 1.39% -12.29% 3.15% -
ROE -0.69% -2.71% 4.44% 0.75% 0.50% -1.66% 3.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.39 1.52 11.12 7.79 5.74 2.12 15.54 -57.04%
EPS -0.12 -0.42 0.75 0.12 0.08 -0.26 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.171 0.169 0.161 0.16 0.157 0.163 4.46%
Adjusted Per Share Value based on latest NOSH - 815,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.38 3.65 26.63 18.34 13.10 5.12 37.41 -57.55%
EPS -0.28 -1.11 1.80 0.28 0.18 -0.63 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.4112 0.4046 0.379 0.3654 0.3801 0.3924 3.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.38 0.27 0.27 0.28 0.33 0.41 -
P/RPS 10.01 25.06 2.43 3.47 4.88 15.60 2.64 143.75%
P/EPS -366.67 -82.09 36.00 225.00 350.00 -126.92 83.67 -
EY -0.27 -1.22 2.78 0.44 0.29 -0.79 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.22 1.60 1.68 1.75 2.10 2.52 0.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.42 0.42 0.34 0.23 0.25 0.23 0.42 -
P/RPS 9.56 27.70 3.06 2.95 4.36 10.87 2.70 132.84%
P/EPS -350.00 -90.73 45.33 191.67 312.50 -88.46 85.71 -
EY -0.29 -1.10 2.21 0.52 0.32 -1.13 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.46 2.01 1.43 1.56 1.46 2.58 -4.45%

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