[DBHD] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 302.12%
YoY- -74.4%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 58,660 61,469 46,278 55,618 45,540 47,763 46,893 16.11%
PBT 6,682 2,824 -1,335 4,877 -1,191 -1,937 -1,692 -
Tax -1,387 -2,366 -418 -1,728 -367 74 -530 90.01%
NP 5,295 458 -1,753 3,149 -1,558 -1,863 -2,222 -
-
NP to SH 5,295 -855 -1,753 3,149 -1,558 -1,006 -2,309 -
-
Tax Rate 20.76% 83.78% - 35.43% - - - -
Total Cost 53,365 61,011 48,031 52,469 47,098 49,626 49,115 5.69%
-
Net Worth 143,108 117,257 120,947 123,780 123,430 126,848 124,993 9.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 143,108 117,257 120,947 123,780 123,430 126,848 124,993 9.45%
NOSH 357,770 305,357 310,121 310,227 306,279 311,666 307,866 10.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.03% 0.75% -3.79% 5.66% -3.42% -3.90% -4.74% -
ROE 3.70% -0.73% -1.45% 2.54% -1.26% -0.79% -1.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.40 20.13 14.92 17.93 14.87 15.33 15.23 5.06%
EPS 1.48 -0.28 -0.67 -0.96 -0.43 -0.33 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.384 0.39 0.399 0.403 0.407 0.406 -0.98%
Adjusted Per Share Value based on latest NOSH - 310,227
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.95 18.81 14.16 17.02 13.94 14.62 14.35 16.10%
EPS 1.62 -0.26 -0.54 0.96 -0.48 -0.31 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.3588 0.3701 0.3788 0.3777 0.3882 0.3825 9.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.92 0.935 1.32 1.58 0.87 0.41 0.405 -
P/RPS 5.61 4.64 8.85 8.81 5.85 2.68 2.66 64.53%
P/EPS 62.16 -333.93 -233.52 155.66 -171.03 -127.02 -54.00 -
EY 1.61 -0.30 -0.43 0.64 -0.58 -0.79 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.43 3.38 3.96 2.16 1.01 1.00 74.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 -
Price 0.88 0.915 1.27 1.52 1.46 0.595 0.39 -
P/RPS 5.37 4.55 8.51 8.48 9.82 3.88 2.56 63.94%
P/EPS 59.46 -326.79 -224.67 149.74 -287.01 -184.34 -52.00 -
EY 1.68 -0.31 -0.45 0.67 -0.35 -0.54 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.38 3.26 3.81 3.62 1.46 0.96 73.90%

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