[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 101.23%
YoY- 108.92%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 61,543 46,239 36,265 18,536 77,068 51,956 36,507 41.51%
PBT 28,666 3,658 5,575 1,459 -82,754 -11,538 -4,845 -
Tax -344 -1,974 -1,777 -369 82,754 11,538 4,845 -
NP 28,322 1,684 3,798 1,090 0 0 0 -
-
NP to SH 28,322 1,684 3,798 1,090 -88,814 -16,569 -21,204 -
-
Tax Rate 1.20% 53.96% 31.87% 25.29% - - - -
Total Cost 33,221 44,555 32,467 17,446 77,068 51,956 36,507 -6.07%
-
Net Worth 78,355 53,581 54,257 54,499 46,908 117,233 117,365 -23.55%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 78,355 53,581 54,257 54,499 46,908 117,233 117,365 -23.55%
NOSH 783,555 765,454 775,102 778,571 781,813 781,556 782,435 0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 46.02% 3.64% 10.47% 5.88% 0.00% 0.00% 0.00% -
ROE 36.15% 3.14% 7.00% 2.00% -189.33% -14.13% -18.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.85 6.04 4.68 2.38 9.86 6.65 4.67 41.23%
EPS 3.62 0.22 0.49 0.14 -11.36 -2.12 -2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.07 0.07 0.07 0.06 0.15 0.15 -23.62%
Adjusted Per Share Value based on latest NOSH - 778,571
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 18.83 14.15 11.10 5.67 23.58 15.90 11.17 41.50%
EPS 8.67 0.52 1.16 0.33 -27.18 -5.07 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.164 0.166 0.1668 0.1435 0.3588 0.3592 -23.55%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.25 0.28 0.52 0.50 0.56 0.50 0.44 -
P/RPS 3.18 4.64 11.11 21.00 5.68 7.52 9.43 -51.45%
P/EPS 6.92 127.27 106.12 357.14 -4.93 -23.58 -16.24 -
EY 14.46 0.79 0.94 0.28 -20.29 -4.24 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.00 7.43 7.14 9.33 3.33 2.93 -10.01%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 02/10/01 -
Price 0.30 0.28 0.30 0.53 0.53 0.66 0.45 -
P/RPS 3.82 4.64 6.41 22.26 5.38 9.93 9.64 -45.95%
P/EPS 8.30 127.27 61.22 378.57 -4.67 -31.13 -16.61 -
EY 12.05 0.79 1.63 0.26 -21.43 -3.21 -6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.00 4.29 7.57 8.83 4.40 3.00 0.00%

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