[DBHD] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.31%
YoY- -460.99%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 143,689 99,154 89,614 62,584 63,433 63,236 40,507 132.41%
PBT 1,374 -880 -10,899 -9,123 -11,383 -8,046 7,782 -68.49%
Tax -2,438 -2,122 -1,046 -590 367 -538 780 -
NP -1,064 -3,002 -11,945 -9,713 -11,016 -8,584 8,562 -
-
NP to SH 830 -1,350 -12,754 -9,458 -11,578 -8,847 7,971 -77.83%
-
Tax Rate 177.44% - - - - - -10.02% -
Total Cost 144,753 102,156 101,559 72,297 74,449 71,820 31,945 173.57%
-
Net Worth 101,173 113,768 101,557 103,249 103,000 104,865 115,926 -8.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 101,173 113,768 101,557 103,249 103,000 104,865 115,926 -8.66%
NOSH 250,428 249,491 250,759 250,000 250,000 250,274 250,380 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.74% -3.03% -13.33% -15.52% -17.37% -13.57% 21.14% -
ROE 0.82% -1.19% -12.56% -9.16% -11.24% -8.44% 6.88% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 57.38 39.74 35.74 25.03 25.37 25.27 16.18 132.37%
EPS 0.33 -0.54 -5.09 -3.78 -4.63 -3.53 3.18 -77.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.456 0.405 0.413 0.412 0.419 0.463 -8.67%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.97 30.34 27.42 19.15 19.41 19.35 12.40 132.35%
EPS 0.25 -0.41 -3.90 -2.89 -3.54 -2.71 2.44 -78.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3482 0.3108 0.316 0.3152 0.3209 0.3548 -8.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.55 0.61 0.58 0.44 0.57 0.76 0.75 -
P/RPS 0.96 1.53 1.62 1.76 2.25 3.01 4.64 -64.98%
P/EPS 165.95 -112.73 -11.40 -11.63 -12.31 -21.50 23.56 267.01%
EY 0.60 -0.89 -8.77 -8.60 -8.12 -4.65 4.24 -72.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.43 1.07 1.38 1.81 1.62 -10.99%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 25/11/11 25/08/11 23/05/11 28/02/11 29/11/10 -
Price 0.52 0.61 0.70 0.48 0.50 0.61 0.70 -
P/RPS 0.91 1.53 1.96 1.92 1.97 2.41 4.33 -64.61%
P/EPS 156.90 -112.73 -13.76 -12.69 -10.80 -17.26 21.99 270.17%
EY 0.64 -0.89 -7.27 -7.88 -9.26 -5.79 4.55 -72.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.34 1.73 1.16 1.21 1.46 1.51 -9.95%

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