[DBHD] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 120.69%
YoY- 116.48%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 45,928 43,698 52,210 1,853 1,393 34,158 25,180 49.22%
PBT 887 644 -654 497 -1,367 -9,375 1,122 -14.49%
Tax -360 -1,434 -537 -107 -44 -358 -81 170.07%
NP 527 -790 -1,191 390 -1,411 -9,733 1,041 -36.45%
-
NP to SH 730 467 -667 300 -1,450 -10,937 2,629 -57.40%
-
Tax Rate 40.59% 222.67% - 21.53% - - 7.22% -
Total Cost 45,401 44,488 53,401 1,463 2,804 43,891 24,139 52.31%
-
Net Worth 101,173 113,768 101,557 103,249 103,000 104,865 115,926 -8.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 101,173 113,768 101,557 103,249 103,000 104,865 115,926 -8.66%
NOSH 250,428 249,491 250,759 250,000 250,000 250,274 250,380 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.15% -1.81% -2.28% 21.05% -101.29% -28.49% 4.13% -
ROE 0.72% 0.41% -0.66% 0.29% -1.41% -10.43% 2.27% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.34 17.51 20.82 0.74 0.56 13.65 10.06 49.17%
EPS 0.29 0.19 -0.27 -0.12 -0.58 -4.37 1.05 -57.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.456 0.405 0.413 0.412 0.419 0.463 -8.67%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.05 13.37 15.98 0.57 0.43 10.45 7.71 49.13%
EPS 0.22 0.14 -0.20 0.09 -0.44 -3.35 0.80 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3482 0.3108 0.316 0.3152 0.3209 0.3548 -8.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.55 0.61 0.58 0.44 0.57 0.76 0.75 -
P/RPS 3.00 3.48 2.79 59.36 102.30 5.57 7.46 -45.48%
P/EPS 188.68 325.89 -218.05 366.67 -98.28 -17.39 71.43 90.97%
EY 0.53 0.31 -0.46 0.27 -1.02 -5.75 1.40 -47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.43 1.07 1.38 1.81 1.62 -10.99%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 25/11/11 25/08/11 23/05/11 28/02/11 29/11/10 -
Price 0.52 0.61 0.70 0.48 0.50 0.61 0.70 -
P/RPS 2.84 3.48 3.36 64.76 89.73 4.47 6.96 -44.95%
P/EPS 178.39 325.89 -263.17 400.00 -86.21 -13.96 66.67 92.61%
EY 0.56 0.31 -0.38 0.25 -1.16 -7.16 1.50 -48.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 1.73 1.16 1.21 1.46 1.51 -9.95%

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