[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -161.98%
YoY- -76.81%
Quarter Report
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,032 63,974 33,907 11,913 87,019 59,915 42,818 51.56%
PBT 1,067 1,108 -1,140 -3,637 6,715 2,323 1,344 -14.22%
Tax 2,754 -339 -135 0 -847 -1,400 -747 -
NP 3,821 769 -1,275 -3,637 5,868 923 597 243.55%
-
NP to SH 5,063 1,522 -926 -3,637 5,868 923 597 314.25%
-
Tax Rate -258.11% 30.60% - - 12.61% 60.27% 55.58% -
Total Cost 76,211 63,205 35,182 15,550 81,151 58,992 42,221 48.08%
-
Net Worth 137,869 136,980 134,269 134,357 132,225 123,835 119,399 10.03%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,869 136,980 134,269 134,357 132,225 123,835 119,399 10.03%
NOSH 778,923 801,052 771,666 785,714 782,400 769,166 746,250 2.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.77% 1.20% -3.76% -30.53% 6.74% 1.54% 1.39% -
ROE 3.67% 1.11% -0.69% -2.71% 4.44% 0.75% 0.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.27 7.99 4.39 1.52 11.12 7.79 5.74 47.22%
EPS 0.65 0.19 -0.12 -0.42 0.75 0.12 0.08 302.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.171 0.174 0.171 0.169 0.161 0.16 6.94%
Adjusted Per Share Value based on latest NOSH - 785,714
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.49 19.58 10.38 3.65 26.63 18.34 13.10 51.58%
EPS 1.55 0.47 -0.28 -1.11 1.80 0.28 0.18 318.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.4192 0.4109 0.4112 0.4046 0.379 0.3654 10.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.44 0.44 0.38 0.27 0.27 0.28 -
P/RPS 5.35 5.51 10.01 25.06 2.43 3.47 4.88 6.30%
P/EPS 84.62 231.58 -366.67 -82.09 36.00 225.00 350.00 -61.09%
EY 1.18 0.43 -0.27 -1.22 2.78 0.44 0.29 154.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.57 2.53 2.22 1.60 1.68 1.75 46.56%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 -
Price 1.11 0.56 0.42 0.42 0.34 0.23 0.25 -
P/RPS 10.80 7.01 9.56 27.70 3.06 2.95 4.36 82.77%
P/EPS 170.77 294.74 -350.00 -90.73 45.33 191.67 312.50 -33.08%
EY 0.59 0.34 -0.29 -1.10 2.21 0.52 0.32 50.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.27 3.27 2.41 2.46 2.01 1.43 1.56 152.15%

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