[DBHD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.22%
YoY- -52.19%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,763 46,893 44,422 45,176 48,060 46,491 56,893 -10.97%
PBT -1,937 -1,692 12,989 841 5,313 629 -1,171 39.73%
Tax 74 -530 -493 -301 -2,653 -466 -332 -
NP -1,863 -2,222 12,496 540 2,660 163 -1,503 15.34%
-
NP to SH -1,006 -2,309 12,302 349 2,211 174 -1,633 -27.53%
-
Tax Rate - - 3.80% 35.79% 49.93% 74.09% - -
Total Cost 49,626 49,115 31,926 44,636 45,400 46,328 58,396 -10.25%
-
Net Worth 126,848 124,993 127,965 118,660 116,466 113,845 100,087 17.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,848 124,993 127,965 118,660 116,466 113,845 100,087 17.06%
NOSH 311,666 307,866 309,095 317,272 311,408 248,571 251,475 15.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.90% -4.74% 28.13% 1.20% 5.53% 0.35% -2.64% -
ROE -0.79% -1.85% 9.61% 0.29% 1.90% 0.15% -1.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.33 15.23 14.37 14.24 15.43 18.70 22.62 -22.78%
EPS -0.33 -0.75 3.98 0.11 0.71 0.07 -0.65 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.406 0.414 0.374 0.374 0.458 0.398 1.49%
Adjusted Per Share Value based on latest NOSH - 317,272
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.62 14.35 13.59 13.82 14.71 14.23 17.41 -10.96%
EPS -0.31 -0.71 3.76 0.11 0.68 0.05 -0.50 -27.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.3825 0.3916 0.3631 0.3564 0.3484 0.3063 17.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.405 0.40 0.405 0.51 0.38 0.44 -
P/RPS 2.68 2.66 2.78 2.84 3.30 2.03 1.94 23.96%
P/EPS -127.02 -54.00 10.05 368.18 71.83 542.86 -67.76 51.85%
EY -0.79 -1.85 9.95 0.27 1.39 0.18 -1.48 -34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 0.97 1.08 1.36 0.83 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 -
Price 0.595 0.39 0.40 0.43 0.395 0.38 0.40 -
P/RPS 3.88 2.56 2.78 3.02 2.56 2.03 1.77 68.50%
P/EPS -184.34 -52.00 10.05 390.91 55.63 542.86 -61.60 107.24%
EY -0.54 -1.92 9.95 0.26 1.80 0.18 -1.62 -51.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.96 0.97 1.15 1.06 0.83 1.01 27.76%

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