[DBHD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -232.89%
YoY- 88.34%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 196,620 197,372 193,010 198,729 143,689 99,154 89,614 68.76%
PBT 5,612 5,658 989 -294 1,374 -880 -10,899 -
Tax -3,752 -3,811 -2,592 -2,663 -2,438 -2,122 -1,046 134.14%
NP 1,860 1,847 -1,603 -2,957 -1,064 -3,002 -11,945 -
-
NP to SH 1,101 1,482 -262 -1,103 830 -1,350 -12,754 -
-
Tax Rate 66.86% 67.36% 262.08% - 177.44% - - -
Total Cost 194,760 195,525 194,613 201,686 144,753 102,156 101,559 54.29%
-
Net Worth 118,660 116,466 113,845 100,087 101,173 113,768 101,557 10.92%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,660 116,466 113,845 100,087 101,173 113,768 101,557 10.92%
NOSH 317,272 311,408 248,571 251,475 250,428 249,491 250,759 16.96%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.95% 0.94% -0.83% -1.49% -0.74% -3.03% -13.33% -
ROE 0.93% 1.27% -0.23% -1.10% 0.82% -1.19% -12.56% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.97 63.38 77.65 79.03 57.38 39.74 35.74 44.27%
EPS 0.35 0.48 -0.11 -0.44 0.33 -0.54 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.374 0.458 0.398 0.404 0.456 0.405 -5.16%
Adjusted Per Share Value based on latest NOSH - 251,475
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.17 60.40 59.06 60.81 43.97 30.34 27.42 68.78%
EPS 0.34 0.45 -0.08 -0.34 0.25 -0.41 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3564 0.3484 0.3063 0.3096 0.3482 0.3108 10.91%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.405 0.51 0.38 0.44 0.55 0.61 0.58 -
P/RPS 0.65 0.80 0.49 0.56 0.96 1.53 1.62 -45.56%
P/EPS 116.71 107.16 -360.52 -100.32 165.95 -112.73 -11.40 -
EY 0.86 0.93 -0.28 -1.00 0.60 -0.89 -8.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.36 0.83 1.11 1.36 1.34 1.43 -17.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 25/11/11 -
Price 0.43 0.395 0.38 0.40 0.52 0.61 0.70 -
P/RPS 0.69 0.62 0.49 0.51 0.91 1.53 1.96 -50.11%
P/EPS 123.91 83.00 -360.52 -91.20 156.90 -112.73 -13.76 -
EY 0.81 1.20 -0.28 -1.10 0.64 -0.89 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 0.83 1.01 1.29 1.34 1.73 -23.81%

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