[DBHD] QoQ Cumulative Quarter Result on 31-Mar-2020

Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -108.76%
YoY- -216.86%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 189,551 143,046 96,267 49,399 294,319 206,108 140,221 22.14%
PBT -11,018 -8,255 -3,943 -1,619 27,345 12,582 8,345 -
Tax -1,579 -753 -336 -626 -4,032 -2,733 -2,161 -18.79%
NP -12,597 -9,008 -4,279 -2,245 23,313 9,849 6,184 -
-
NP to SH -13,075 -9,522 -3,763 -2,100 23,981 9,314 5,460 -
-
Tax Rate - - - - 14.74% 21.72% 25.90% -
Total Cost 202,148 152,054 100,546 51,644 271,006 196,259 134,037 31.34%
-
Net Worth 177,018 180,516 185,610 187,202 194,206 179,561 175,740 0.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 177,018 180,516 185,610 187,202 194,206 179,561 175,740 0.48%
NOSH 318,378 318,371 318,371 318,371 318,371 318,371 318,371 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.65% -6.30% -4.44% -4.54% 7.92% 4.78% 4.41% -
ROE -7.39% -5.27% -2.03% -1.12% 12.35% 5.19% 3.11% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.54 44.93 30.24 15.52 92.45 64.74 44.04 22.15%
EPS -3.90 -2.71 -1.18 -0.66 7.53 2.93 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.556 0.567 0.583 0.588 0.61 0.564 0.552 0.48%
Adjusted Per Share Value based on latest NOSH - 318,371
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.01 43.77 29.46 15.12 90.07 63.07 42.91 22.15%
EPS -4.00 -2.91 -1.15 -0.64 7.34 2.85 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.5524 0.568 0.5729 0.5943 0.5495 0.5378 0.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.36 0.295 0.38 0.22 0.43 0.395 0.45 -
P/RPS 0.60 0.66 1.26 1.42 0.47 0.61 1.02 -29.68%
P/EPS -8.77 -9.86 -32.15 -33.35 5.71 13.50 26.24 -
EY -11.41 -10.14 -3.11 -3.00 17.52 7.41 3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.65 0.37 0.70 0.70 0.82 -14.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 25/11/20 27/08/20 25/06/20 19/02/20 12/11/19 15/08/19 -
Price 0.41 0.34 0.335 0.40 0.45 0.52 0.40 -
P/RPS 0.69 0.76 1.11 2.58 0.49 0.80 0.91 -16.77%
P/EPS -9.98 -11.37 -28.34 -60.64 5.97 17.77 23.32 -
EY -10.02 -8.80 -3.53 -1.65 16.74 5.63 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.57 0.68 0.74 0.92 0.72 1.83%

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