[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -153.36%
YoY- -275.66%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 87,019 59,915 42,818 16,739 122,241 76,769 37,965 73.57%
PBT 6,715 2,323 1,344 -1,677 9,335 7,639 3,558 52.54%
Tax -847 -1,400 -747 -380 -5,480 -1,870 -311 94.66%
NP 5,868 923 597 -2,057 3,855 5,769 3,247 48.20%
-
NP to SH 5,868 923 597 -2,057 3,855 5,769 3,247 48.20%
-
Tax Rate 12.61% 60.27% 55.58% - 58.70% 24.48% 8.74% -
Total Cost 81,151 58,992 42,221 18,796 118,386 71,000 34,718 75.85%
-
Net Worth 132,225 123,835 119,399 124,211 128,237 109,143 105,914 15.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 132,225 123,835 119,399 124,211 128,237 109,143 105,914 15.89%
NOSH 782,400 769,166 746,250 791,153 786,734 779,594 773,095 0.79%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.74% 1.54% 1.39% -12.29% 3.15% 7.51% 8.55% -
ROE 4.44% 0.75% 0.50% -1.66% 3.01% 5.29% 3.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.12 7.79 5.74 2.12 15.54 9.85 4.91 72.20%
EPS 0.75 0.12 0.08 -0.26 0.49 0.74 0.42 47.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.161 0.16 0.157 0.163 0.14 0.137 14.97%
Adjusted Per Share Value based on latest NOSH - 791,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.63 18.34 13.10 5.12 37.41 23.49 11.62 73.56%
EPS 1.80 0.28 0.18 -0.63 1.18 1.77 0.99 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4046 0.379 0.3654 0.3801 0.3924 0.334 0.3241 15.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.27 0.27 0.28 0.33 0.41 0.36 0.34 -
P/RPS 2.43 3.47 4.88 15.60 2.64 3.66 6.92 -50.13%
P/EPS 36.00 225.00 350.00 -126.92 83.67 48.65 80.95 -41.65%
EY 2.78 0.44 0.29 -0.79 1.20 2.06 1.24 71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.68 1.75 2.10 2.52 2.57 2.48 -25.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.34 0.23 0.25 0.23 0.42 0.44 0.33 -
P/RPS 3.06 2.95 4.36 10.87 2.70 4.47 6.72 -40.72%
P/EPS 45.33 191.67 312.50 -88.46 85.71 59.46 78.57 -30.62%
EY 2.21 0.52 0.32 -1.13 1.17 1.68 1.27 44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.43 1.56 1.46 2.58 3.14 2.41 -11.36%

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