[DBHD] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.49%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 57,684 61,543 71,351 76,826 81,670 77,068 69,687 -11.85%
PBT 34,218 28,666 -67,557 -72,334 -71,487 -82,754 -23,413 -
Tax -2,154 -344 -3,003 8,522 4,967 15,144 28,048 -
NP 32,064 28,322 -70,560 -63,812 -66,520 -67,610 4,635 263.48%
-
NP to SH 32,064 28,322 -70,560 -63,812 -75,506 -88,814 -44,901 -
-
Tax Rate 6.29% 1.20% - - - - - -
Total Cost 25,620 33,221 141,911 140,638 148,190 144,678 65,052 -46.30%
-
Net Worth 85,729 78,017 54,781 54,160 54,499 46,912 117,838 -19.12%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 85,729 78,017 54,781 54,160 54,499 46,912 117,838 -19.12%
NOSH 779,354 780,175 782,592 773,714 778,571 781,872 785,593 -0.53%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 55.59% 46.02% -98.89% -83.06% -81.45% -87.73% 6.65% -
ROE 37.40% 36.30% -128.80% -117.82% -138.54% -189.32% -38.10% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.40 7.89 9.12 9.93 10.49 9.86 8.87 -11.38%
EPS 4.11 3.63 -9.02 -8.25 -9.70 -11.36 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 0.07 0.07 0.07 0.06 0.15 -18.69%
Adjusted Per Share Value based on latest NOSH - 773,714
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 17.65 18.83 21.83 23.51 24.99 23.58 21.33 -11.87%
EPS 9.81 8.67 -21.59 -19.53 -23.11 -27.18 -13.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2623 0.2387 0.1676 0.1657 0.1668 0.1436 0.3606 -19.13%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.31 0.25 0.28 0.52 0.50 0.56 0.50 -
P/RPS 4.19 3.17 3.07 5.24 4.77 5.68 5.64 -17.98%
P/EPS 7.53 6.89 -3.11 -6.30 -5.16 -4.93 -8.75 -
EY 13.27 14.52 -32.20 -15.86 -19.40 -20.28 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.50 4.00 7.43 7.14 9.33 3.33 -10.49%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.34 0.30 0.28 0.30 0.53 0.53 0.66 -
P/RPS 4.59 3.80 3.07 3.02 5.05 5.38 7.44 -27.55%
P/EPS 8.26 8.26 -3.11 -3.64 -5.47 -4.67 -11.55 -
EY 12.10 12.10 -32.20 -27.49 -18.30 -21.43 -8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.00 4.00 4.29 7.57 8.83 4.40 -21.00%

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