[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -32.17%
YoY- -172.86%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 183,200 133,107 87,927 43,323 207,222 154,208 103,579 45.99%
PBT -24,565 -12,527 -8,514 -3,490 2,223 1,898 3,925 -
Tax -3,311 -1,985 -1,246 -548 -5,142 -4,555 -2,340 25.90%
NP -27,876 -14,512 -9,760 -4,038 -2,919 -2,657 1,585 -
-
NP to SH -27,118 -14,531 -9,874 -3,858 -2,919 -2,657 180 -
-
Tax Rate - - - - 231.31% 239.99% 59.62% -
Total Cost 211,076 147,619 97,687 47,361 210,141 156,865 101,994 62.03%
-
Net Worth 87,551 100,236 104,930 110,801 76,264 76,620 1,019,683 -80.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 87,551 100,236 104,930 110,801 76,264 76,620 1,019,683 -80.39%
NOSH 309,371 309,371 309,529 308,640 205,563 205,968 2,641,666 -75.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -15.22% -10.90% -11.10% -9.32% -1.41% -1.72% 1.53% -
ROE -30.97% -14.50% -9.41% -3.48% -3.83% -3.47% 0.02% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.22 43.03 28.41 14.04 100.81 74.87 3.92 506.10%
EPS -8.77 -4.70 -3.19 -1.25 -1.42 -1.29 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.324 0.339 0.359 0.371 0.372 0.386 -18.61%
Adjusted Per Share Value based on latest NOSH - 308,640
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.06 40.73 26.91 13.26 63.41 47.19 31.70 45.98%
EPS -8.30 -4.45 -3.02 -1.18 -0.89 -0.81 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.3067 0.3211 0.3391 0.2334 0.2345 3.1204 -80.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.525 0.72 0.65 0.815 0.755 0.59 0.80 -
P/RPS 0.89 1.67 2.29 5.81 0.75 0.79 20.40 -87.48%
P/EPS -5.99 -15.33 -20.38 -65.20 -53.17 -45.74 11,740.74 -
EY -16.70 -6.52 -4.91 -1.53 -1.88 -2.19 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.22 1.92 2.27 2.04 1.59 2.07 -6.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 26/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.605 0.58 0.705 0.66 0.63 0.89 0.51 -
P/RPS 1.02 1.35 2.48 4.70 0.62 1.19 13.01 -81.53%
P/EPS -6.90 -12.35 -22.10 -52.80 -44.37 -68.99 7,484.72 -
EY -14.49 -8.10 -4.52 -1.89 -2.25 -1.45 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.79 2.08 1.84 1.70 2.39 1.32 37.80%

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