[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 83.61%
YoY- -213.19%
Quarter Report
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 193,300 149,602 3,246 1,393 63,236 29,078 3,898 1240.20%
PBT 2,392 1,748 -870 -1,367 -8,046 1,329 207 408.85%
Tax -2,734 -1,300 -151 -44 -538 -180 -99 808.13%
NP -342 448 -1,021 -1,411 -8,584 1,149 108 -
-
NP to SH 669 202 -1,150 -1,450 -8,847 2,090 -539 -
-
Tax Rate 114.30% 74.37% - - - 13.54% 47.83% -
Total Cost 193,642 149,154 4,267 2,804 71,820 27,929 3,790 1267.08%
-
Net Worth 114,621 101,444 103,249 103,000 104,714 115,198 110,739 2.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 114,621 101,444 103,249 103,000 104,714 115,198 110,739 2.31%
NOSH 251,363 250,480 249,999 250,000 249,915 248,809 245,000 1.71%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.18% 0.30% -31.45% -101.29% -13.57% 3.95% 2.77% -
ROE 0.58% 0.20% -1.11% -1.41% -8.45% 1.81% -0.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 76.90 59.73 1.30 0.56 25.30 11.69 1.59 1218.10%
EPS 0.27 0.08 -0.46 -0.58 -3.54 0.84 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.456 0.405 0.413 0.412 0.419 0.463 0.452 0.58%
Adjusted Per Share Value based on latest NOSH - 250,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.15 45.78 0.99 0.43 19.35 8.90 1.19 1242.29%
EPS 0.20 0.06 -0.35 -0.44 -2.71 0.64 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3508 0.3104 0.316 0.3152 0.3204 0.3525 0.3389 2.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.61 0.58 0.44 0.57 0.76 0.75 0.79 -
P/RPS 0.79 0.97 33.89 102.30 3.00 6.42 49.65 -93.62%
P/EPS 229.20 719.20 -95.65 -98.28 -21.47 89.29 -359.09 -
EY 0.44 0.14 -1.05 -1.02 -4.66 1.12 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.43 1.07 1.38 1.81 1.62 1.75 -16.26%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 25/08/11 23/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.61 0.70 0.48 0.50 0.61 0.70 0.73 -
P/RPS 0.79 1.17 36.97 89.73 2.41 5.99 45.88 -93.28%
P/EPS 229.20 868.00 -104.35 -86.21 -17.23 83.33 -331.82 -
EY 0.44 0.12 -0.96 -1.16 -5.80 1.20 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.73 1.16 1.21 1.46 1.51 1.62 -11.85%

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