[DBHD] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 56.32%
YoY- 150.34%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,060 46,491 56,893 45,928 43,698 52,210 1,853 767.60%
PBT 5,313 629 -1,171 887 644 -654 497 381.80%
Tax -2,653 -466 -332 -360 -1,434 -537 -107 742.06%
NP 2,660 163 -1,503 527 -790 -1,191 390 257.56%
-
NP to SH 2,211 174 -1,633 730 467 -667 300 276.42%
-
Tax Rate 49.93% 74.09% - 40.59% 222.67% - 21.53% -
Total Cost 45,400 46,328 58,396 45,401 44,488 53,401 1,463 877.28%
-
Net Worth 116,466 113,845 100,087 101,173 113,768 101,557 103,249 8.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 116,466 113,845 100,087 101,173 113,768 101,557 103,249 8.32%
NOSH 311,408 248,571 251,475 250,428 249,491 250,759 250,000 15.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.53% 0.35% -2.64% 1.15% -1.81% -2.28% 21.05% -
ROE 1.90% 0.15% -1.63% 0.72% 0.41% -0.66% 0.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.43 18.70 22.62 18.34 17.51 20.82 0.74 650.62%
EPS 0.71 0.07 -0.65 0.29 0.19 -0.27 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.458 0.398 0.404 0.456 0.405 0.413 -6.37%
Adjusted Per Share Value based on latest NOSH - 250,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.71 14.23 17.41 14.05 13.37 15.98 0.57 764.73%
EPS 0.68 0.05 -0.50 0.22 0.14 -0.20 0.09 282.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3484 0.3063 0.3096 0.3482 0.3108 0.316 8.31%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.51 0.38 0.44 0.55 0.61 0.58 0.44 -
P/RPS 3.30 2.03 1.94 3.00 3.48 2.79 59.36 -85.30%
P/EPS 71.83 542.86 -67.76 188.68 325.89 -218.05 366.67 -66.10%
EY 1.39 0.18 -1.48 0.53 0.31 -0.46 0.27 196.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.83 1.11 1.36 1.34 1.43 1.07 17.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 25/11/11 25/08/11 -
Price 0.395 0.38 0.40 0.52 0.61 0.70 0.48 -
P/RPS 2.56 2.03 1.77 2.84 3.48 3.36 64.76 -88.28%
P/EPS 55.63 542.86 -61.60 178.39 325.89 -263.17 400.00 -72.99%
EY 1.80 0.18 -1.62 0.56 0.31 -0.38 0.25 270.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.83 1.01 1.29 1.34 1.73 1.16 -5.80%

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