[DBHD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -118.77%
YoY- -1427.01%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,618 45,540 47,763 46,893 44,422 45,176 48,060 10.25%
PBT 4,877 -1,191 -1,937 -1,692 12,989 841 5,313 -5.56%
Tax -1,728 -367 74 -530 -493 -301 -2,653 -24.91%
NP 3,149 -1,558 -1,863 -2,222 12,496 540 2,660 11.94%
-
NP to SH 3,149 -1,558 -1,006 -2,309 12,302 349 2,211 26.66%
-
Tax Rate 35.43% - - - 3.80% 35.79% 49.93% -
Total Cost 52,469 47,098 49,626 49,115 31,926 44,636 45,400 10.15%
-
Net Worth 123,780 123,430 126,848 124,993 127,965 118,660 116,466 4.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 123,780 123,430 126,848 124,993 127,965 118,660 116,466 4.15%
NOSH 310,227 306,279 311,666 307,866 309,095 317,272 311,408 -0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.66% -3.42% -3.90% -4.74% 28.13% 1.20% 5.53% -
ROE 2.54% -1.26% -0.79% -1.85% 9.61% 0.29% 1.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.93 14.87 15.33 15.23 14.37 14.24 15.43 10.55%
EPS -0.96 -0.43 -0.33 -0.75 3.98 0.11 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.403 0.407 0.406 0.414 0.374 0.374 4.42%
Adjusted Per Share Value based on latest NOSH - 307,866
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.02 13.94 14.62 14.35 13.59 13.82 14.71 10.24%
EPS 0.96 -0.48 -0.31 -0.71 3.76 0.11 0.68 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3788 0.3777 0.3882 0.3825 0.3916 0.3631 0.3564 4.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.58 0.87 0.41 0.405 0.40 0.405 0.51 -
P/RPS 8.81 5.85 2.68 2.66 2.78 2.84 3.30 92.79%
P/EPS 155.66 -171.03 -127.02 -54.00 10.05 368.18 71.83 67.69%
EY 0.64 -0.58 -0.79 -1.85 9.95 0.27 1.39 -40.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.16 1.01 1.00 0.97 1.08 1.36 104.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 -
Price 1.52 1.46 0.595 0.39 0.40 0.43 0.395 -
P/RPS 8.48 9.82 3.88 2.56 2.78 3.02 2.56 122.70%
P/EPS 149.74 -287.01 -184.34 -52.00 10.05 390.91 55.63 93.85%
EY 0.67 -0.35 -0.54 -1.92 9.95 0.26 1.80 -48.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.62 1.46 0.96 0.97 1.15 1.06 135.19%

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