[DBHD] QoQ Quarter Result on 30-Jun-2017 [#2]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 437.87%
YoY- 175.48%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 71,246 67,246 64,760 66,702 50,771 50,092 45,180 35.51%
PBT 3,280 13,506 861 6,499 -1,737 -12,038 -4,013 -
Tax -1,383 1,360 -324 -1,983 -324 -1,326 -739 51.92%
NP 1,897 14,866 537 4,516 -2,061 -13,364 -4,752 -
-
NP to SH 1,738 14,729 -906 4,541 -1,344 -12,586 -4,657 -
-
Tax Rate 42.16% -10.07% 37.63% 30.51% - - - -
Total Cost 69,349 52,380 64,223 62,186 52,832 63,456 49,932 24.50%
-
Net Worth 153,136 147,115 90,336 91,128 86,623 87,551 100,236 32.68%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 153,136 147,115 90,336 91,128 86,623 87,551 100,236 32.68%
NOSH 318,371 310,371 309,371 308,911 309,371 309,371 309,371 1.93%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.66% 22.11% 0.83% 6.77% -4.06% -26.68% -10.52% -
ROE 1.13% 10.01% -1.00% 4.98% -1.55% -14.38% -4.65% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.38 21.67 20.93 21.59 16.41 16.19 14.60 32.97%
EPS 0.55 4.75 -0.29 1.47 -0.43 -2.12 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.481 0.474 0.292 0.295 0.28 0.283 0.324 30.16%
Adjusted Per Share Value based on latest NOSH - 308,911
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.80 20.58 19.82 20.41 15.54 15.33 13.83 35.48%
EPS 0.53 4.51 -0.28 1.39 -0.41 -3.85 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4502 0.2764 0.2789 0.2651 0.2679 0.3067 32.68%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.48 0.515 0.575 0.54 0.86 0.525 0.72 -
P/RPS 2.14 2.38 2.75 2.50 5.24 3.24 4.93 -42.69%
P/EPS 87.93 10.85 -196.34 36.73 -197.96 -12.90 -47.83 -
EY 1.14 9.21 -0.51 2.72 -0.51 -7.75 -2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.09 1.97 1.83 3.07 1.86 2.22 -41.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 13/02/18 30/11/17 28/08/17 23/05/17 28/02/17 30/11/16 -
Price 0.46 0.50 0.545 0.52 0.685 0.605 0.58 -
P/RPS 2.06 2.31 2.60 2.41 4.17 3.74 3.97 -35.45%
P/EPS 84.26 10.54 -186.10 35.37 -157.68 -14.87 -38.53 -
EY 1.19 9.49 -0.54 2.83 -0.63 -6.72 -2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.05 1.87 1.76 2.45 2.14 1.79 -34.01%

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