[DBHD] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -34.85%
YoY- -260.01%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 198,729 143,689 99,154 89,614 62,584 63,433 63,236 114.70%
PBT -294 1,374 -880 -10,899 -9,123 -11,383 -8,046 -89.01%
Tax -2,663 -2,438 -2,122 -1,046 -590 367 -538 190.72%
NP -2,957 -1,064 -3,002 -11,945 -9,713 -11,016 -8,584 -50.89%
-
NP to SH -1,103 830 -1,350 -12,754 -9,458 -11,578 -8,847 -75.07%
-
Tax Rate - 177.44% - - - - - -
Total Cost 201,686 144,753 102,156 101,559 72,297 74,449 71,820 99.17%
-
Net Worth 100,087 101,173 113,768 101,557 103,249 103,000 104,865 -3.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 100,087 101,173 113,768 101,557 103,249 103,000 104,865 -3.06%
NOSH 251,475 250,428 249,491 250,759 250,000 250,000 250,274 0.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.49% -0.74% -3.03% -13.33% -15.52% -17.37% -13.57% -
ROE -1.10% 0.82% -1.19% -12.56% -9.16% -11.24% -8.44% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.03 57.38 39.74 35.74 25.03 25.37 25.27 114.00%
EPS -0.44 0.33 -0.54 -5.09 -3.78 -4.63 -3.53 -75.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.398 0.404 0.456 0.405 0.413 0.412 0.419 -3.37%
Adjusted Per Share Value based on latest NOSH - 250,759
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.81 43.97 30.34 27.42 19.15 19.41 19.35 114.70%
EPS -0.34 0.25 -0.41 -3.90 -2.89 -3.54 -2.71 -74.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3063 0.3096 0.3482 0.3108 0.316 0.3152 0.3209 -3.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.44 0.55 0.61 0.58 0.44 0.57 0.76 -
P/RPS 0.56 0.96 1.53 1.62 1.76 2.25 3.01 -67.44%
P/EPS -100.32 165.95 -112.73 -11.40 -11.63 -12.31 -21.50 179.49%
EY -1.00 0.60 -0.89 -8.77 -8.60 -8.12 -4.65 -64.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.36 1.34 1.43 1.07 1.38 1.81 -27.83%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 29/05/12 28/02/12 25/11/11 25/08/11 23/05/11 28/02/11 -
Price 0.40 0.52 0.61 0.70 0.48 0.50 0.61 -
P/RPS 0.51 0.91 1.53 1.96 1.92 1.97 2.41 -64.52%
P/EPS -91.20 156.90 -112.73 -13.76 -12.69 -10.80 -17.26 203.67%
EY -1.10 0.64 -0.89 -7.27 -7.88 -9.26 -5.79 -66.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 1.34 1.73 1.16 1.21 1.46 -21.79%

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