[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 114.95%
YoY- 106.03%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 29,078 3,898 1,196 26,749 15,320 6,749 2,634 395.06%
PBT 1,329 207 1,970 1,055 -5,398 -3,292 435 110.40%
Tax -180 -99 -949 130 -830 141 -13 475.69%
NP 1,149 108 1,021 1,185 -6,228 -3,151 422 94.86%
-
NP to SH 2,090 -539 1,281 765 -5,116 -2,394 877 78.32%
-
Tax Rate 13.54% 47.83% 48.17% -12.32% - - 2.99% -
Total Cost 27,929 3,790 175 25,564 21,548 9,900 2,212 441.39%
-
Net Worth 115,198 110,739 115,289 248,078 286,363 108,888 116,401 -0.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 115,198 110,739 115,289 248,078 286,363 108,888 116,401 -0.68%
NOSH 248,809 245,000 251,176 546,428 664,415 772,258 797,272 -53.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.95% 2.77% 85.37% 4.43% -40.65% -46.69% 16.02% -
ROE 1.81% -0.49% 1.11% 0.31% -1.79% -2.20% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.69 1.59 0.48 4.90 2.31 0.87 0.33 976.27%
EPS 0.84 -0.22 0.51 0.14 -0.77 -0.31 0.11 287.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.452 0.459 0.454 0.431 0.141 0.146 115.69%
Adjusted Per Share Value based on latest NOSH - 250,255
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.90 1.19 0.37 8.19 4.69 2.07 0.81 393.51%
EPS 0.64 -0.16 0.39 0.23 -1.57 -0.73 0.27 77.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3525 0.3389 0.3528 0.7592 0.8763 0.3332 0.3562 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.75 0.79 0.75 0.79 0.75 0.80 0.41 -
P/RPS 6.42 49.65 157.51 16.14 32.53 91.54 124.10 -86.09%
P/EPS 89.29 -359.09 147.06 564.29 -97.40 -258.06 372.73 -61.39%
EY 1.12 -0.28 0.68 0.18 -1.03 -0.39 0.27 157.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.75 1.63 1.74 1.74 5.67 2.81 -30.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 27/05/10 25/02/10 30/11/09 27/08/09 26/05/09 -
Price 0.70 0.73 0.80 0.74 0.75 0.74 0.75 -
P/RPS 5.99 45.88 168.01 15.12 32.53 84.67 227.01 -91.11%
P/EPS 83.33 -331.82 156.86 528.57 -97.40 -238.71 681.82 -75.34%
EY 1.20 -0.30 0.64 0.19 -1.03 -0.42 0.15 299.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.62 1.74 1.63 1.74 5.25 5.14 -55.77%

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