[DBHD] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.43%
YoY- -145.5%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 46,278 55,618 45,540 47,763 46,893 44,422 45,176 1.61%
PBT -1,335 4,877 -1,191 -1,937 -1,692 12,989 841 -
Tax -418 -1,728 -367 74 -530 -493 -301 24.44%
NP -1,753 3,149 -1,558 -1,863 -2,222 12,496 540 -
-
NP to SH -1,753 3,149 -1,558 -1,006 -2,309 12,302 349 -
-
Tax Rate - 35.43% - - - 3.80% 35.79% -
Total Cost 48,031 52,469 47,098 49,626 49,115 31,926 44,636 5.00%
-
Net Worth 120,947 123,780 123,430 126,848 124,993 127,965 118,660 1.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 120,947 123,780 123,430 126,848 124,993 127,965 118,660 1.27%
NOSH 310,121 310,227 306,279 311,666 307,866 309,095 317,272 -1.50%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3.79% 5.66% -3.42% -3.90% -4.74% 28.13% 1.20% -
ROE -1.45% 2.54% -1.26% -0.79% -1.85% 9.61% 0.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.92 17.93 14.87 15.33 15.23 14.37 14.24 3.15%
EPS -0.67 -0.96 -0.43 -0.33 -0.75 3.98 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.399 0.403 0.407 0.406 0.414 0.374 2.82%
Adjusted Per Share Value based on latest NOSH - 311,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.16 17.02 13.94 14.62 14.35 13.59 13.82 1.63%
EPS -0.54 0.96 -0.48 -0.31 -0.71 3.76 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3701 0.3788 0.3777 0.3882 0.3825 0.3916 0.3631 1.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.32 1.58 0.87 0.41 0.405 0.40 0.405 -
P/RPS 8.85 8.81 5.85 2.68 2.66 2.78 2.84 113.19%
P/EPS -233.52 155.66 -171.03 -127.02 -54.00 10.05 368.18 -
EY -0.43 0.64 -0.58 -0.79 -1.85 9.95 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.96 2.16 1.01 1.00 0.97 1.08 113.80%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 -
Price 1.27 1.52 1.46 0.595 0.39 0.40 0.43 -
P/RPS 8.51 8.48 9.82 3.88 2.56 2.78 3.02 99.37%
P/EPS -224.67 149.74 -287.01 -184.34 -52.00 10.05 390.91 -
EY -0.45 0.67 -0.35 -0.54 -1.92 9.95 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 3.81 3.62 1.46 0.96 0.97 1.15 100.17%

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