[DBHD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 33.96%
YoY- 1.9%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 41,993 45,511 41,396 44,583 41,150 38,389 41,786 0.32%
PBT -9,606 -11,427 -10,830 -15,873 -20,031 -19,877 -19,753 -38.13%
Tax -822 -1,630 -1,238 2,409 -2,475 5,430 5,055 -
NP -10,428 -13,057 -12,068 -13,464 -22,506 -14,447 -14,698 -20.43%
-
NP to SH -9,351 -12,150 -11,193 -12,696 -19,225 -11,737 -11,890 -14.78%
-
Tax Rate - - - - - - - -
Total Cost 52,421 58,568 53,464 58,047 63,656 52,836 56,484 -4.85%
-
Net Worth 183,309 109,812 116,401 112,149 115,863 120,327 124,417 29.44%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 183,309 109,812 116,401 112,149 115,863 120,327 124,417 29.44%
NOSH 425,312 778,809 797,272 784,259 777,605 771,333 782,500 -33.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -24.83% -28.69% -29.15% -30.20% -54.69% -37.63% -35.17% -
ROE -5.10% -11.06% -9.62% -11.32% -16.59% -9.75% -9.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.87 5.84 5.19 5.68 5.29 4.98 5.34 50.55%
EPS -2.20 -1.56 -1.40 -1.62 -2.47 -1.52 -1.52 27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.431 0.141 0.146 0.143 0.149 0.156 0.159 94.29%
Adjusted Per Share Value based on latest NOSH - 784,259
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.85 13.93 12.67 13.64 12.59 11.75 12.79 0.31%
EPS -2.86 -3.72 -3.43 -3.89 -5.88 -3.59 -3.64 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.336 0.3562 0.3432 0.3546 0.3682 0.3807 29.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.75 0.80 0.41 0.55 0.45 0.50 0.84 -
P/RPS 7.60 13.69 7.90 9.68 8.50 10.05 15.73 -38.39%
P/EPS -34.11 -51.28 -29.20 -33.97 -18.20 -32.86 -55.28 -27.50%
EY -2.93 -1.95 -3.42 -2.94 -5.49 -3.04 -1.81 37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 5.67 2.81 3.85 3.02 3.21 5.28 -52.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 26/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.75 0.74 0.75 0.42 0.45 0.53 0.53 -
P/RPS 7.60 12.66 14.44 7.39 8.50 10.65 9.92 -16.25%
P/EPS -34.11 -47.43 -53.42 -25.94 -18.20 -34.83 -34.88 -1.47%
EY -2.93 -2.11 -1.87 -3.85 -5.49 -2.87 -2.87 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 5.25 5.14 2.94 3.02 3.40 3.33 -35.10%

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