[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -116.69%
YoY- -546.42%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 198,614 147,436 101,158 45,540 184,254 136,491 89,598 69.76%
PBT -1,224 2,351 3,686 -1,191 10,201 12,138 13,830 -
Tax -3,281 -2,513 -2,095 -367 -1,251 -1,324 -794 156.84%
NP -4,505 -162 1,591 -1,558 8,950 10,814 13,036 -
-
NP to SH -6,080 -162 1,591 -1,558 9,335 10,342 12,651 -
-
Tax Rate - 106.89% 56.84% - 12.26% 10.91% 5.74% -
Total Cost 203,119 147,598 99,567 47,098 175,304 125,677 76,562 91.30%
-
Net Worth 118,513 120,576 123,002 123,430 125,925 125,714 128,056 -5.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 118,513 120,576 123,002 123,430 125,925 125,714 128,056 -5.01%
NOSH 308,629 309,171 308,275 306,279 309,399 309,640 309,315 -0.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.27% -0.11% 1.57% -3.42% 4.86% 7.92% 14.55% -
ROE -5.13% -0.13% 1.29% -1.26% 7.41% 8.23% 9.88% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.35 47.69 32.81 14.87 59.55 44.08 28.97 69.99%
EPS -1.97 -0.14 0.53 -0.43 3.02 3.34 4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.384 0.39 0.399 0.403 0.407 0.406 0.414 -4.87%
Adjusted Per Share Value based on latest NOSH - 306,279
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 60.78 45.12 30.96 13.94 56.38 41.77 27.42 69.75%
EPS -1.86 -0.05 0.49 -0.48 2.86 3.16 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3627 0.369 0.3764 0.3777 0.3854 0.3847 0.3919 -5.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.935 1.32 1.58 0.87 0.41 0.405 0.40 -
P/RPS 1.45 2.77 4.82 5.85 0.69 0.92 1.38 3.34%
P/EPS -47.46 -2,519.18 306.14 -171.03 13.59 12.13 9.78 -
EY -2.11 -0.04 0.33 -0.58 7.36 8.25 10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.38 3.96 2.16 1.01 1.00 0.97 84.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 -
Price 0.915 1.27 1.52 1.46 0.595 0.39 0.40 -
P/RPS 1.42 2.66 4.63 9.82 1.00 0.88 1.38 1.91%
P/EPS -46.45 -2,423.75 294.52 -287.01 19.72 11.68 9.78 -
EY -2.15 -0.04 0.34 -0.35 5.07 8.56 10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 3.26 3.81 3.62 1.46 0.96 0.97 81.61%

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