[DBHD] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -87.72%
YoY- -87.07%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,994 11,913 27,104 17,097 26,079 16,739 45,473 -38.46%
PBT 2,497 -3,637 4,392 979 3,021 -1,677 1,698 29.40%
Tax -135 0 553 -653 -367 -380 -3,610 -88.88%
NP 2,362 -3,637 4,945 326 2,654 -2,057 -1,912 -
-
NP to SH 2,374 -3,637 4,945 326 2,654 -2,057 -1,912 -
-
Tax Rate 5.41% - -12.59% 66.70% 12.15% - 212.60% -
Total Cost 19,632 15,550 22,159 16,771 23,425 18,796 47,385 -44.51%
-
Net Worth 137,691 134,357 131,081 131,215 124,894 124,211 129,856 3.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 137,691 134,357 131,081 131,215 124,894 124,211 129,856 3.99%
NOSH 791,333 785,714 784,920 815,000 780,588 791,153 796,666 -0.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.74% -30.53% 18.24% 1.91% 10.18% -12.29% -4.20% -
ROE 1.72% -2.71% 3.77% 0.25% 2.13% -1.66% -1.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.78 1.52 3.45 2.10 3.34 2.12 5.71 -38.19%
EPS 0.30 -0.42 0.63 0.04 0.34 -0.26 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.171 0.167 0.161 0.16 0.157 0.163 4.46%
Adjusted Per Share Value based on latest NOSH - 815,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.73 3.65 8.29 5.23 7.98 5.12 13.92 -38.48%
EPS 0.73 -1.11 1.51 0.10 0.81 -0.63 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.4112 0.4011 0.4015 0.3822 0.3801 0.3974 3.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.38 0.27 0.27 0.28 0.33 0.41 -
P/RPS 15.83 25.06 7.82 12.87 8.38 15.60 7.18 69.64%
P/EPS 146.67 -82.09 42.86 675.00 82.35 -126.92 -170.83 -
EY 0.68 -1.22 2.33 0.15 1.21 -0.79 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.22 1.62 1.68 1.75 2.10 2.52 0.26%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.42 0.42 0.34 0.23 0.25 0.23 0.42 -
P/RPS 15.11 27.70 9.85 10.96 7.48 10.87 7.36 61.74%
P/EPS 140.00 -90.73 53.97 575.00 73.53 -88.46 -175.00 -
EY 0.71 -1.10 1.85 0.17 1.36 -1.13 -0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.46 2.04 1.43 1.56 1.46 2.58 -4.45%

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