[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -82.94%
YoY- 343.3%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,412 52,137 29,801 14,677 61,543 46,239 36,265 55.44%
PBT 29,581 14,651 10,533 7,011 28,666 3,658 5,575 203.29%
Tax -4,355 -4,513 -3,485 -2,179 -344 -1,974 -1,777 81.47%
NP 25,226 10,138 7,048 4,832 28,322 1,684 3,798 252.12%
-
NP to SH 25,226 10,138 7,048 4,832 28,322 1,684 3,798 252.12%
-
Tax Rate 14.72% 30.80% 33.09% 31.08% 1.20% 53.96% 31.87% -
Total Cost 45,186 41,999 22,753 9,845 33,221 44,555 32,467 24.57%
-
Net Worth 101,528 85,783 86,142 85,729 78,355 53,581 54,257 51.67%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 101,528 85,783 86,142 85,729 78,355 53,581 54,257 51.67%
NOSH 780,990 779,846 783,111 779,354 783,555 765,454 775,102 0.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 35.83% 19.44% 23.65% 32.92% 46.02% 3.64% 10.47% -
ROE 24.85% 11.82% 8.18% 5.64% 36.15% 3.14% 7.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.02 6.69 3.81 1.88 7.85 6.04 4.68 54.68%
EPS 3.23 1.30 0.90 0.62 3.62 0.22 0.49 250.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.11 0.10 0.07 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 779,354
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.55 15.95 9.12 4.49 18.83 14.15 11.10 55.43%
EPS 7.72 3.10 2.16 1.48 8.67 0.52 1.16 252.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.2625 0.2636 0.2623 0.2398 0.164 0.166 51.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.44 0.42 0.31 0.25 0.28 0.52 -
P/RPS 4.55 6.58 11.04 16.46 3.18 4.64 11.11 -44.76%
P/EPS 12.69 33.85 46.67 50.00 6.92 127.27 106.12 -75.63%
EY 7.88 2.95 2.14 2.00 14.46 0.79 0.94 311.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 4.00 3.82 2.82 2.50 4.00 7.43 -43.47%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 03/11/03 22/08/03 30/05/03 27/02/03 29/11/02 30/08/02 -
Price 0.45 0.48 0.55 0.34 0.30 0.28 0.30 -
P/RPS 4.99 7.18 14.45 18.05 3.82 4.64 6.41 -15.33%
P/EPS 13.93 36.92 61.11 54.84 8.30 127.27 61.22 -62.62%
EY 7.18 2.71 1.64 1.82 12.05 0.79 1.63 167.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 4.36 5.00 3.09 3.00 4.00 4.29 -13.32%

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