[DBHD] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 124.12%
YoY- 121.56%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 63,433 63,236 40,507 23,898 25,311 26,749 41,993 31.68%
PBT -11,383 -8,046 7,782 4,554 2,590 1,055 -9,606 11.99%
Tax 367 -538 780 -110 -806 130 -822 -
NP -11,016 -8,584 8,562 4,444 1,784 1,185 -10,428 3.72%
-
NP to SH -11,578 -8,847 7,971 2,620 1,169 765 -9,351 15.32%
-
Tax Rate - - -10.02% 2.42% 31.12% -12.32% - -
Total Cost 74,449 71,820 31,945 19,454 23,527 25,564 52,421 26.37%
-
Net Worth 103,000 104,865 115,926 112,690 115,289 113,615 183,309 -31.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 103,000 104,865 115,926 112,690 115,289 113,615 183,309 -31.93%
NOSH 250,000 250,274 250,380 249,315 251,176 250,255 425,312 -29.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -17.37% -13.57% 21.14% 18.60% 7.05% 4.43% -24.83% -
ROE -11.24% -8.44% 6.88% 2.32% 1.01% 0.67% -5.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.37 25.27 16.18 9.59 10.08 10.69 9.87 87.75%
EPS -4.63 -3.53 3.18 1.05 0.47 0.31 -2.20 64.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.419 0.463 0.452 0.459 0.454 0.431 -2.96%
Adjusted Per Share Value based on latest NOSH - 249,315
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.41 19.35 12.40 7.31 7.75 8.19 12.85 31.68%
EPS -3.54 -2.71 2.44 0.80 0.36 0.23 -2.86 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3209 0.3548 0.3449 0.3528 0.3477 0.561 -31.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.57 0.76 0.75 0.79 0.75 0.79 0.75 -
P/RPS 2.25 3.01 4.64 8.24 7.44 7.39 7.60 -55.61%
P/EPS -12.31 -21.50 23.56 75.18 161.15 258.43 -34.11 -49.34%
EY -8.12 -4.65 4.24 1.33 0.62 0.39 -2.93 97.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.81 1.62 1.75 1.63 1.74 1.74 -14.33%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 28/02/11 29/11/10 27/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.50 0.61 0.70 0.73 0.80 0.74 0.75 -
P/RPS 1.97 2.41 4.33 7.62 7.94 6.92 7.60 -59.37%
P/EPS -10.80 -17.26 21.99 69.47 171.89 242.08 -34.11 -53.57%
EY -9.26 -5.79 4.55 1.44 0.58 0.41 -2.93 115.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.46 1.51 1.62 1.74 1.63 1.74 -21.52%

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