[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 231.19%
YoY- 107.56%
Quarter Report
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 149,280 102,821 45,928 193,300 149,602 3,246 1,393 2137.01%
PBT 438 -284 887 2,392 1,748 -870 -1,367 -
Tax -1,158 -692 -360 -2,734 -1,300 -151 -44 779.52%
NP -720 -976 527 -342 448 -1,021 -1,411 -36.06%
-
NP to SH -636 -903 730 669 202 -1,150 -1,450 -42.18%
-
Tax Rate 264.38% - 40.59% 114.30% 74.37% - - -
Total Cost 150,000 103,797 45,401 193,642 149,154 4,267 2,804 1309.48%
-
Net Worth 116,515 99,864 101,173 114,621 101,444 103,249 103,000 8.54%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 116,515 99,864 101,173 114,621 101,444 103,249 103,000 8.54%
NOSH 254,400 250,916 250,428 251,363 250,480 249,999 250,000 1.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.48% -0.95% 1.15% -0.18% 0.30% -31.45% -101.29% -
ROE -0.55% -0.90% 0.72% 0.58% 0.20% -1.11% -1.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 58.68 40.98 18.34 76.90 59.73 1.30 0.56 2103.88%
EPS -0.25 -0.36 0.29 0.27 0.08 -0.46 -0.58 -42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.398 0.404 0.456 0.405 0.413 0.412 7.29%
Adjusted Per Share Value based on latest NOSH - 249,491
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.68 31.47 14.05 59.15 45.78 0.99 0.43 2124.06%
EPS -0.19 -0.28 0.22 0.20 0.06 -0.35 -0.44 -42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.3056 0.3096 0.3508 0.3104 0.316 0.3152 8.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.44 0.55 0.61 0.58 0.44 0.57 -
P/RPS 0.65 1.07 3.00 0.79 0.97 33.89 102.30 -96.53%
P/EPS -152.00 -122.26 188.68 229.20 719.20 -95.65 -98.28 33.63%
EY -0.66 -0.82 0.53 0.44 0.14 -1.05 -1.02 -25.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.36 1.34 1.43 1.07 1.38 -28.68%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 16/08/12 29/05/12 28/02/12 25/11/11 25/08/11 23/05/11 -
Price 0.38 0.40 0.52 0.61 0.70 0.48 0.50 -
P/RPS 0.65 0.98 2.84 0.79 1.17 36.97 89.73 -96.22%
P/EPS -152.00 -111.15 178.39 229.20 868.00 -104.35 -86.21 45.79%
EY -0.66 -0.90 0.56 0.44 0.12 -0.96 -1.16 -31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 1.29 1.34 1.73 1.16 1.21 -22.16%

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