[DBHD] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3424.93%
YoY- 853.34%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,540 47,763 46,893 44,422 45,176 48,060 46,491 -1.36%
PBT -1,191 -1,937 -1,692 12,989 841 5,313 629 -
Tax -367 74 -530 -493 -301 -2,653 -466 -14.73%
NP -1,558 -1,863 -2,222 12,496 540 2,660 163 -
-
NP to SH -1,558 -1,006 -2,309 12,302 349 2,211 174 -
-
Tax Rate - - - 3.80% 35.79% 49.93% 74.09% -
Total Cost 47,098 49,626 49,115 31,926 44,636 45,400 46,328 1.10%
-
Net Worth 123,430 126,848 124,993 127,965 118,660 116,466 113,845 5.54%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,430 126,848 124,993 127,965 118,660 116,466 113,845 5.54%
NOSH 306,279 311,666 307,866 309,095 317,272 311,408 248,571 14.94%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.42% -3.90% -4.74% 28.13% 1.20% 5.53% 0.35% -
ROE -1.26% -0.79% -1.85% 9.61% 0.29% 1.90% 0.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.87 15.33 15.23 14.37 14.24 15.43 18.70 -14.18%
EPS -0.43 -0.33 -0.75 3.98 0.11 0.71 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.407 0.406 0.414 0.374 0.374 0.458 -8.18%
Adjusted Per Share Value based on latest NOSH - 309,095
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.94 14.62 14.35 13.59 13.82 14.71 14.23 -1.36%
EPS -0.48 -0.31 -0.71 3.76 0.11 0.68 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.3882 0.3825 0.3916 0.3631 0.3564 0.3484 5.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.87 0.41 0.405 0.40 0.405 0.51 0.38 -
P/RPS 5.85 2.68 2.66 2.78 2.84 3.30 2.03 102.63%
P/EPS -171.03 -127.02 -54.00 10.05 368.18 71.83 542.86 -
EY -0.58 -0.79 -1.85 9.95 0.27 1.39 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.01 1.00 0.97 1.08 1.36 0.83 89.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 -
Price 1.46 0.595 0.39 0.40 0.43 0.395 0.38 -
P/RPS 9.82 3.88 2.56 2.78 3.02 2.56 2.03 186.30%
P/EPS -287.01 -184.34 -52.00 10.05 390.91 55.63 542.86 -
EY -0.35 -0.54 -1.92 9.95 0.26 1.80 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.46 0.96 0.97 1.15 1.06 0.83 167.18%

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