[DBHD] QoQ Quarter Result on 30-Sep-2014 [#3]

Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -155.67%
YoY- 24.08%
Quarter Report
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 44,919 58,660 61,469 46,278 55,618 45,540 47,763 -4.02%
PBT -2,757 6,682 2,824 -1,335 4,877 -1,191 -1,937 26.61%
Tax -953 -1,387 -2,366 -418 -1,728 -367 74 -
NP -3,710 5,295 458 -1,753 3,149 -1,558 -1,863 58.48%
-
NP to SH -3,710 5,295 -855 -1,753 3,149 -1,558 -1,006 139.27%
-
Tax Rate - 20.76% 83.78% - 35.43% - - -
Total Cost 48,629 53,365 61,011 48,031 52,469 47,098 49,626 -1.34%
-
Net Worth 100,849 143,108 117,257 120,947 123,780 123,430 126,848 -14.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 100,849 143,108 117,257 120,947 123,780 123,430 126,848 -14.21%
NOSH 261,267 357,770 305,357 310,121 310,227 306,279 311,666 -11.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -8.26% 9.03% 0.75% -3.79% 5.66% -3.42% -3.90% -
ROE -3.68% 3.70% -0.73% -1.45% 2.54% -1.26% -0.79% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.19 16.40 20.13 14.92 17.93 14.87 15.33 7.95%
EPS -1.42 1.48 -0.28 -0.67 -0.96 -0.43 -0.33 165.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.386 0.40 0.384 0.39 0.399 0.403 0.407 -3.47%
Adjusted Per Share Value based on latest NOSH - 310,121
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.75 17.95 18.81 14.16 17.02 13.94 14.62 -4.01%
EPS -1.14 1.62 -0.26 -0.54 0.96 -0.48 -0.31 138.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.4379 0.3588 0.3701 0.3788 0.3777 0.3882 -14.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.80 0.92 0.935 1.32 1.58 0.87 0.41 -
P/RPS 4.65 5.61 4.64 8.85 8.81 5.85 2.68 44.53%
P/EPS -56.34 62.16 -333.93 -233.52 155.66 -171.03 -127.02 -41.92%
EY -1.77 1.61 -0.30 -0.43 0.64 -0.58 -0.79 71.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.30 2.43 3.38 3.96 2.16 1.01 61.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 22/05/15 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 -
Price 0.51 0.88 0.915 1.27 1.52 1.46 0.595 -
P/RPS 2.97 5.37 4.55 8.51 8.48 9.82 3.88 -16.36%
P/EPS -35.92 59.46 -326.79 -224.67 149.74 -287.01 -184.34 -66.48%
EY -2.78 1.68 -0.31 -0.45 0.67 -0.35 -0.54 199.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.20 2.38 3.26 3.81 3.62 1.46 -6.51%

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