[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.74%
YoY- 492.7%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 147,436 101,158 45,540 184,254 136,491 89,598 45,176 119.86%
PBT 2,351 3,686 -1,191 10,201 12,138 13,830 841 98.31%
Tax -2,513 -2,095 -367 -1,251 -1,324 -794 -301 311.01%
NP -162 1,591 -1,558 8,950 10,814 13,036 540 -
-
NP to SH -162 1,591 -1,558 9,335 10,342 12,651 349 -
-
Tax Rate 106.89% 56.84% - 12.26% 10.91% 5.74% 35.79% -
Total Cost 147,598 99,567 47,098 175,304 125,677 76,562 44,636 121.79%
-
Net Worth 120,576 123,002 123,430 125,925 125,714 128,056 118,660 1.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 120,576 123,002 123,430 125,925 125,714 128,056 118,660 1.07%
NOSH 309,171 308,275 306,279 309,399 309,640 309,315 317,272 -1.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.11% 1.57% -3.42% 4.86% 7.92% 14.55% 1.20% -
ROE -0.13% 1.29% -1.26% 7.41% 8.23% 9.88% 0.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.69 32.81 14.87 59.55 44.08 28.97 14.24 123.67%
EPS -0.14 0.53 -0.43 3.02 3.34 4.09 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.399 0.403 0.407 0.406 0.414 0.374 2.82%
Adjusted Per Share Value based on latest NOSH - 311,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.12 30.96 13.94 56.38 41.77 27.42 13.82 119.91%
EPS -0.05 0.49 -0.48 2.86 3.16 3.87 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3764 0.3777 0.3854 0.3847 0.3919 0.3631 1.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.58 0.87 0.41 0.405 0.40 0.405 -
P/RPS 2.77 4.82 5.85 0.69 0.92 1.38 2.84 -1.64%
P/EPS -2,519.18 306.14 -171.03 13.59 12.13 9.78 368.18 -
EY -0.04 0.33 -0.58 7.36 8.25 10.23 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.96 2.16 1.01 1.00 0.97 1.08 113.80%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 -
Price 1.27 1.52 1.46 0.595 0.39 0.40 0.43 -
P/RPS 2.66 4.63 9.82 1.00 0.88 1.38 3.02 -8.10%
P/EPS -2,423.75 294.52 -287.01 19.72 11.68 9.78 390.91 -
EY -0.04 0.34 -0.35 5.07 8.56 10.23 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.81 3.62 1.46 0.96 0.97 1.15 100.17%

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