[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -33.18%
YoY- -84.72%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 59,915 42,818 16,739 122,241 76,769 37,965 15,557 145.49%
PBT 2,323 1,344 -1,677 9,335 7,639 3,558 1,128 61.79%
Tax -1,400 -747 -380 -5,480 -1,870 -311 43 -
NP 923 597 -2,057 3,855 5,769 3,247 1,171 -14.65%
-
NP to SH 923 597 -2,057 3,855 5,769 3,247 1,171 -14.65%
-
Tax Rate 60.27% 55.58% - 58.70% 24.48% 8.74% -3.81% -
Total Cost 58,992 42,221 18,796 118,386 71,000 34,718 14,386 155.97%
-
Net Worth 123,835 119,399 124,211 128,237 109,143 105,914 104,609 11.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 123,835 119,399 124,211 128,237 109,143 105,914 104,609 11.89%
NOSH 769,166 746,250 791,153 786,734 779,594 773,095 780,666 -0.98%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.54% 1.39% -12.29% 3.15% 7.51% 8.55% 7.53% -
ROE 0.75% 0.50% -1.66% 3.01% 5.29% 3.07% 1.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.79 5.74 2.12 15.54 9.85 4.91 1.99 148.17%
EPS 0.12 0.08 -0.26 0.49 0.74 0.42 0.15 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.16 0.157 0.163 0.14 0.137 0.134 13.00%
Adjusted Per Share Value based on latest NOSH - 796,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.34 13.10 5.12 37.41 23.49 11.62 4.76 145.56%
EPS 0.28 0.18 -0.63 1.18 1.77 0.99 0.36 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.3654 0.3801 0.3924 0.334 0.3241 0.3201 11.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.28 0.33 0.41 0.36 0.34 0.41 -
P/RPS 3.47 4.88 15.60 2.64 3.66 6.92 20.57 -69.43%
P/EPS 225.00 350.00 -126.92 83.67 48.65 80.95 273.33 -12.15%
EY 0.44 0.29 -0.79 1.20 2.06 1.24 0.37 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.75 2.10 2.52 2.57 2.48 3.06 -32.92%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 0.23 0.25 0.23 0.42 0.44 0.33 0.34 -
P/RPS 2.95 4.36 10.87 2.70 4.47 6.72 17.06 -68.92%
P/EPS 191.67 312.50 -88.46 85.71 59.46 78.57 226.67 -10.56%
EY 0.52 0.32 -1.13 1.17 1.68 1.27 0.44 11.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.56 1.46 2.58 3.14 2.41 2.54 -31.79%

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