[DBHD] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -73.98%
YoY- -54.04%
Quarter Report
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 41,786 40,849 33,667 54,406 73,003 80,032 91,078 -40.48%
PBT -19,753 -16,133 -7,810 -1,789 3,799 1,151 5,500 -
Tax 5,055 731 9,189 3,263 1,979 2,668 214 721.68%
NP -14,698 -15,402 1,379 1,474 5,778 3,819 5,714 -
-
NP to SH -11,890 -12,942 1,361 1,842 7,078 4,724 6,130 -
-
Tax Rate - - - - -52.09% -231.80% -3.89% -
Total Cost 56,484 56,251 32,288 52,932 67,225 76,213 85,364 -24.04%
-
Net Worth 124,417 125,579 136,903 132,601 183,531 138,414 135,034 -5.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 124,417 125,579 136,903 132,601 183,531 138,414 135,034 -5.30%
NOSH 782,500 780,000 786,800 770,937 1,048,750 786,444 789,677 -0.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -35.17% -37.70% 4.10% 2.71% 7.91% 4.77% 6.27% -
ROE -9.56% -10.31% 0.99% 1.39% 3.86% 3.41% 4.54% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.34 5.24 4.28 7.06 6.96 10.18 11.53 -40.11%
EPS -1.52 -1.66 0.17 0.24 0.67 0.60 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.161 0.174 0.172 0.175 0.176 0.171 -4.73%
Adjusted Per Share Value based on latest NOSH - 770,937
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.79 12.50 10.30 16.65 22.34 24.49 27.87 -40.47%
EPS -3.64 -3.96 0.42 0.56 2.17 1.45 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3807 0.3843 0.4189 0.4058 0.5616 0.4236 0.4132 -5.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.84 1.00 1.23 1.41 1.61 0.55 0.44 -
P/RPS 15.73 19.09 28.75 19.98 23.13 5.40 3.81 157.13%
P/EPS -55.28 -60.27 711.07 590.13 238.55 91.56 56.68 -
EY -1.81 -1.66 0.14 0.17 0.42 1.09 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.28 6.21 7.07 8.20 9.20 3.13 2.57 61.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 29/08/07 29/05/07 27/02/07 24/11/06 -
Price 0.53 0.84 1.03 1.31 1.22 1.11 0.56 -
P/RPS 9.92 16.04 24.07 18.56 17.53 10.91 4.86 60.84%
P/EPS -34.88 -50.63 595.45 548.28 180.77 184.79 72.14 -
EY -2.87 -1.98 0.17 0.18 0.55 0.54 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 5.22 5.92 7.62 6.97 6.31 3.27 1.21%

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