[DBHD] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -175.81%
YoY- -112.67%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,097 26,079 16,739 45,473 38,804 22,408 15,557 6.48%
PBT 979 3,021 -1,677 1,698 4,081 2,430 1,128 -9.00%
Tax -653 -367 -380 -3,610 -1,559 -354 43 -
NP 326 2,654 -2,057 -1,912 2,522 2,076 1,171 -57.33%
-
NP to SH 326 2,654 -2,057 -1,912 2,522 2,076 1,171 -57.33%
-
Tax Rate 66.70% 12.15% - 212.60% 38.20% 14.57% -3.81% -
Total Cost 16,771 23,425 18,796 47,385 36,282 20,332 14,386 10.75%
-
Net Worth 131,215 124,894 124,211 129,856 110,337 105,337 104,609 16.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 131,215 124,894 124,211 129,856 110,337 105,337 104,609 16.29%
NOSH 815,000 780,588 791,153 796,666 788,125 768,888 780,666 2.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.91% 10.18% -12.29% -4.20% 6.50% 9.26% 7.53% -
ROE 0.25% 2.13% -1.66% -1.47% 2.29% 1.97% 1.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.10 3.34 2.12 5.71 4.92 2.91 1.99 3.64%
EPS 0.04 0.34 -0.26 -0.24 0.32 0.27 0.15 -58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.16 0.157 0.163 0.14 0.137 0.134 13.00%
Adjusted Per Share Value based on latest NOSH - 796,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.23 7.98 5.12 13.92 11.87 6.86 4.76 6.47%
EPS 0.10 0.81 -0.63 -0.59 0.77 0.64 0.36 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.3822 0.3801 0.3974 0.3377 0.3224 0.3201 16.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.28 0.33 0.41 0.36 0.34 0.41 -
P/RPS 12.87 8.38 15.60 7.18 7.31 11.67 20.57 -26.82%
P/EPS 675.00 82.35 -126.92 -170.83 112.50 125.93 273.33 82.60%
EY 0.15 1.21 -0.79 -0.59 0.89 0.79 0.37 -45.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.75 2.10 2.52 2.57 2.48 3.06 -32.92%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 0.23 0.25 0.23 0.42 0.44 0.33 0.34 -
P/RPS 10.96 7.48 10.87 7.36 8.94 11.32 17.06 -25.52%
P/EPS 575.00 73.53 -88.46 -175.00 137.50 122.22 226.67 85.89%
EY 0.17 1.36 -1.13 -0.57 0.73 0.82 0.44 -46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.56 1.46 2.58 3.14 2.41 2.54 -31.79%

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