[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2021

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- -10.56%
YoY- 61.48%
Quarter Report
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 223,157 169,677 123,515 82,103 38,476 297,285 232,309 -2.64%
PBT -15,133 -13,559 -6,300 -3,891 -3,775 -39,242 -15,710 -2.46%
Tax -26,609 -1,239 -1,230 -769 -344 -2,116 -1,932 473.66%
NP -41,742 -14,798 -7,530 -4,660 -4,119 -41,358 -17,642 77.46%
-
NP to SH -44,209 -16,129 -8,391 -5,037 -4,556 -41,190 -17,979 82.07%
-
Tax Rate - - - - - - - -
Total Cost 264,899 184,475 131,045 86,763 42,595 338,643 249,951 3.94%
-
Net Worth 107,837 135,940 143,782 143,270 143,907 151,229 171,924 -26.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 107,837 135,940 143,782 143,270 143,907 151,229 171,924 -26.70%
NOSH 326,778 326,778 326,778 318,378 318,378 318,378 318,378 1.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -18.71% -8.72% -6.10% -5.68% -10.71% -13.91% -7.59% -
ROE -41.00% -11.86% -5.84% -3.52% -3.17% -27.24% -10.46% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.29 51.92 37.80 25.79 12.08 93.37 72.97 -4.31%
EPS -13.53 -4.94 -2.57 -1.58 -1.43 -12.77 -5.45 83.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.416 0.44 0.45 0.452 0.475 0.54 -27.96%
Adjusted Per Share Value based on latest NOSH - 318,378
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 68.29 51.92 37.80 25.12 11.77 90.97 71.09 -2.64%
EPS -13.53 -4.94 -2.57 -1.54 -1.39 -12.60 -5.50 82.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.416 0.44 0.4384 0.4404 0.4628 0.5261 -26.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.505 0.50 0.505 0.495 0.345 0.39 -
P/RPS 0.70 0.97 1.32 1.96 4.10 0.37 0.53 20.35%
P/EPS -3.55 -10.23 -19.47 -31.92 -34.59 -2.67 -6.91 -35.82%
EY -28.18 -9.77 -5.14 -3.13 -2.89 -37.50 -14.48 55.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.21 1.14 1.12 1.10 0.73 0.72 59.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 23/02/22 30/11/21 28/09/21 25/05/21 -
Price 0.775 0.505 0.50 0.50 0.50 0.495 0.37 -
P/RPS 1.13 0.97 1.32 1.94 4.14 0.53 0.51 69.87%
P/EPS -5.73 -10.23 -19.47 -31.60 -34.94 -3.83 -6.55 -8.52%
EY -17.46 -9.77 -5.14 -3.16 -2.86 -26.14 -15.26 9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.21 1.14 1.11 1.11 1.04 0.69 126.19%

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