[DBHD] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 229.02%
YoY- 27.84%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 11,913 27,104 17,097 26,079 16,739 45,473 38,804 -54.52%
PBT -3,637 4,392 979 3,021 -1,677 1,698 4,081 -
Tax 0 553 -653 -367 -380 -3,610 -1,559 -
NP -3,637 4,945 326 2,654 -2,057 -1,912 2,522 -
-
NP to SH -3,637 4,945 326 2,654 -2,057 -1,912 2,522 -
-
Tax Rate - -12.59% 66.70% 12.15% - 212.60% 38.20% -
Total Cost 15,550 22,159 16,771 23,425 18,796 47,385 36,282 -43.18%
-
Net Worth 134,357 131,081 131,215 124,894 124,211 129,856 110,337 14.04%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 134,357 131,081 131,215 124,894 124,211 129,856 110,337 14.04%
NOSH 785,714 784,920 815,000 780,588 791,153 796,666 788,125 -0.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -30.53% 18.24% 1.91% 10.18% -12.29% -4.20% 6.50% -
ROE -2.71% 3.77% 0.25% 2.13% -1.66% -1.47% 2.29% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.52 3.45 2.10 3.34 2.12 5.71 4.92 -54.33%
EPS -0.42 0.63 0.04 0.34 -0.26 -0.24 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.167 0.161 0.16 0.157 0.163 0.14 14.27%
Adjusted Per Share Value based on latest NOSH - 780,588
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.65 8.29 5.23 7.98 5.12 13.92 11.87 -54.47%
EPS -1.11 1.51 0.10 0.81 -0.63 -0.59 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.4011 0.4015 0.3822 0.3801 0.3974 0.3377 14.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.38 0.27 0.27 0.28 0.33 0.41 0.36 -
P/RPS 25.06 7.82 12.87 8.38 15.60 7.18 7.31 127.52%
P/EPS -82.09 42.86 675.00 82.35 -126.92 -170.83 112.50 -
EY -1.22 2.33 0.15 1.21 -0.79 -0.59 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.62 1.68 1.75 2.10 2.52 2.57 -9.30%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 -
Price 0.42 0.34 0.23 0.25 0.23 0.42 0.44 -
P/RPS 27.70 9.85 10.96 7.48 10.87 7.36 8.94 112.68%
P/EPS -90.73 53.97 575.00 73.53 -88.46 -175.00 137.50 -
EY -1.10 1.85 0.17 1.36 -1.13 -0.57 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.04 1.43 1.56 1.46 2.58 3.14 -15.02%

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