[DBHD] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -92.24%
YoY- -75.77%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 45,473 38,804 22,408 15,557 18,275 22,336 15,124 107.62%
PBT 1,698 4,081 2,430 1,128 14,930 4,118 3,522 -38.37%
Tax -3,610 -1,559 -354 43 158 -1,028 -1,306 96.35%
NP -1,912 2,522 2,076 1,171 15,088 3,090 2,216 -
-
NP to SH -1,912 2,522 2,076 1,171 15,088 3,090 2,216 -
-
Tax Rate 212.60% 38.20% 14.57% -3.81% -1.06% 24.96% 37.08% -
Total Cost 47,385 36,282 20,332 14,386 3,187 19,246 12,908 137.03%
-
Net Worth 129,856 110,337 105,337 104,609 101,629 84,974 87,057 30.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 129,856 110,337 105,337 104,609 101,629 84,974 87,057 30.39%
NOSH 796,666 788,125 768,888 780,666 781,761 772,499 791,428 0.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -4.20% 6.50% 9.26% 7.53% 82.56% 13.83% 14.65% -
ROE -1.47% 2.29% 1.97% 1.12% 14.85% 3.64% 2.55% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.71 4.92 2.91 1.99 2.34 2.89 1.91 106.83%
EPS -0.24 0.32 0.27 0.15 1.93 0.40 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.14 0.137 0.134 0.13 0.11 0.11 29.82%
Adjusted Per Share Value based on latest NOSH - 780,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.92 11.87 6.86 4.76 5.59 6.84 4.63 107.61%
EPS -0.59 0.77 0.64 0.36 4.62 0.95 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3974 0.3377 0.3224 0.3201 0.311 0.26 0.2664 30.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.36 0.34 0.41 0.41 0.44 0.42 -
P/RPS 7.18 7.31 11.67 20.57 17.54 15.22 21.98 -52.40%
P/EPS -170.83 112.50 125.93 273.33 21.24 110.00 150.00 -
EY -0.59 0.89 0.79 0.37 4.71 0.91 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.57 2.48 3.06 3.15 4.00 3.82 -24.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 -
Price 0.42 0.44 0.33 0.34 0.45 0.48 0.55 -
P/RPS 7.36 8.94 11.32 17.06 19.25 16.60 28.78 -59.54%
P/EPS -175.00 137.50 122.22 226.67 23.32 120.00 196.43 -
EY -0.57 0.73 0.82 0.44 4.29 0.83 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.14 2.41 2.54 3.46 4.36 5.00 -35.53%

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