[DBHD] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.45%
YoY- -217.15%
Quarter Report
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 5,776 3,442 31,105 12,699 8,281 4,884 80,032 -82.69%
PBT -3,910 -799 -15,996 -8,076 -3,994 -989 1,067 -
Tax 352 -175 594 5,916 -519 -689 2,754 -74.65%
NP -3,558 -974 -15,402 -2,160 -4,513 -1,678 3,821 -
-
NP to SH -2,940 -626 -12,547 -1,783 -3,750 -1,678 5,063 -
-
Tax Rate - - - - - - -258.11% -
Total Cost 9,334 4,416 46,507 14,859 12,794 6,562 76,211 -75.36%
-
Net Worth 120,694 124,417 124,690 134,887 134,375 183,531 137,869 -8.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 120,694 124,417 124,690 134,887 134,375 183,531 137,869 -8.49%
NOSH 773,684 782,500 779,316 775,217 781,250 1,048,750 778,923 -0.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -61.60% -28.30% -49.52% -17.01% -54.50% -34.36% 4.77% -
ROE -2.44% -0.50% -10.06% -1.32% -2.79% -0.91% 3.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.75 0.44 3.99 1.64 1.06 0.47 10.27 -82.55%
EPS -0.38 0.08 -1.61 -0.23 -0.48 -0.16 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.159 0.16 0.174 0.172 0.175 0.177 -8.08%
Adjusted Per Share Value based on latest NOSH - 786,800
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.77 1.05 9.52 3.89 2.53 1.49 24.49 -82.67%
EPS -0.90 -0.19 -3.84 -0.55 -1.15 -0.51 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3693 0.3807 0.3816 0.4128 0.4112 0.5616 0.4219 -8.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.84 1.00 1.23 1.41 1.61 0.55 -
P/RPS 66.97 190.96 25.05 75.09 281.44 345.72 5.35 439.94%
P/EPS -131.58 -1,050.00 -62.11 -534.78 -293.75 -1,006.25 84.62 -
EY -0.76 -0.10 -1.61 -0.19 -0.34 -0.10 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 5.28 6.25 7.07 8.20 9.20 3.11 2.13%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 29/08/07 29/05/07 27/02/07 -
Price 0.53 0.53 0.84 1.03 1.31 1.22 1.11 -
P/RPS 70.99 120.49 21.05 62.88 261.48 261.97 10.80 251.30%
P/EPS -139.47 -662.50 -52.17 -447.83 -272.92 -762.50 170.77 -
EY -0.72 -0.15 -1.92 -0.22 -0.37 -0.13 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 3.33 5.25 5.92 7.62 6.97 6.27 -33.52%

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