[DBHD] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 388.28%
YoY- -43.36%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,804 22,408 15,557 18,275 22,336 15,124 14,677 90.86%
PBT 4,081 2,430 1,128 14,930 4,118 3,522 7,011 -30.21%
Tax -1,559 -354 43 158 -1,028 -1,306 -2,179 -19.95%
NP 2,522 2,076 1,171 15,088 3,090 2,216 4,832 -35.09%
-
NP to SH 2,522 2,076 1,171 15,088 3,090 2,216 4,832 -35.09%
-
Tax Rate 38.20% 14.57% -3.81% -1.06% 24.96% 37.08% 31.08% -
Total Cost 36,282 20,332 14,386 3,187 19,246 12,908 9,845 138.02%
-
Net Worth 110,337 105,337 104,609 101,629 84,974 87,057 85,729 18.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 110,337 105,337 104,609 101,629 84,974 87,057 85,729 18.26%
NOSH 788,125 768,888 780,666 781,761 772,499 791,428 779,354 0.74%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.50% 9.26% 7.53% 82.56% 13.83% 14.65% 32.92% -
ROE 2.29% 1.97% 1.12% 14.85% 3.64% 2.55% 5.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.92 2.91 1.99 2.34 2.89 1.91 1.88 89.57%
EPS 0.32 0.27 0.15 1.93 0.40 0.28 0.62 -35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.137 0.134 0.13 0.11 0.11 0.11 17.39%
Adjusted Per Share Value based on latest NOSH - 781,761
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.87 6.86 4.76 5.59 6.84 4.63 4.49 90.85%
EPS 0.77 0.64 0.36 4.62 0.95 0.68 1.48 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.3224 0.3201 0.311 0.26 0.2664 0.2623 18.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.34 0.41 0.41 0.44 0.42 0.31 -
P/RPS 7.31 11.67 20.57 17.54 15.22 21.98 16.46 -41.70%
P/EPS 112.50 125.93 273.33 21.24 110.00 150.00 50.00 71.45%
EY 0.89 0.79 0.37 4.71 0.91 0.67 2.00 -41.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.48 3.06 3.15 4.00 3.82 2.82 -5.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 30/05/03 -
Price 0.44 0.33 0.34 0.45 0.48 0.55 0.34 -
P/RPS 8.94 11.32 17.06 19.25 16.60 28.78 18.05 -37.31%
P/EPS 137.50 122.22 226.67 23.32 120.00 196.43 54.84 84.25%
EY 0.73 0.82 0.44 4.29 0.83 0.51 1.82 -45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.41 2.54 3.46 4.36 5.00 3.09 1.07%

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