[DBHD] QoQ TTM Result on 31-Dec-2021

Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 8.48%
YoY- -170.78%
Quarter Report
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 184,681 169,677 188,491 189,837 192,715 201,018 182,910 0.64%
PBT -11,356 -13,557 -29,829 -32,114 -34,761 -35,298 -14,091 -13.38%
Tax -26,265 -1,239 -1,414 -1,306 -1,707 -1,780 -1,306 638.18%
NP -37,621 -14,796 -31,243 -33,420 -36,468 -37,078 -15,397 81.31%
-
NP to SH -39,652 -16,128 -31,601 -33,152 -36,224 -36,595 -15,047 90.67%
-
Tax Rate - - - - - - - -
Total Cost 222,302 184,473 219,734 223,257 229,183 238,096 198,307 7.90%
-
Net Worth 107,837 135,940 143,782 143,270 143,907 151,229 171,924 -26.70%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 107,837 135,940 143,782 143,270 143,907 151,229 171,924 -26.70%
NOSH 326,778 326,778 326,778 318,378 318,378 318,378 318,378 1.74%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -20.37% -8.72% -16.58% -17.60% -18.92% -18.45% -8.42% -
ROE -36.77% -11.86% -21.98% -23.14% -25.17% -24.20% -8.75% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.52 51.92 57.68 59.63 60.53 63.14 57.45 -1.08%
EPS -12.13 -4.94 -9.67 -10.41 -11.38 -11.49 -4.73 87.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.416 0.44 0.45 0.452 0.475 0.54 -27.96%
Adjusted Per Share Value based on latest NOSH - 318,378
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.52 51.92 57.68 58.09 58.97 61.51 55.97 0.65%
EPS -12.13 -4.94 -9.67 -10.15 -11.09 -11.20 -4.60 90.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.416 0.44 0.4384 0.4404 0.4628 0.5261 -26.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.505 0.50 0.505 0.495 0.345 0.39 -
P/RPS 0.85 0.97 0.87 0.85 0.82 0.55 0.68 16.02%
P/EPS -3.96 -10.23 -5.17 -4.85 -4.35 -3.00 -8.25 -38.66%
EY -25.28 -9.77 -19.34 -20.62 -22.99 -33.32 -12.12 63.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.21 1.14 1.12 1.10 0.73 0.72 59.40%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 23/02/22 30/11/21 28/09/21 25/05/21 -
Price 0.775 0.505 0.50 0.50 0.50 0.495 0.37 -
P/RPS 1.37 0.97 0.87 0.84 0.83 0.78 0.64 66.01%
P/EPS -6.39 -10.23 -5.17 -4.80 -4.39 -4.31 -7.83 -12.66%
EY -15.66 -9.77 -19.34 -20.83 -22.76 -23.22 -12.77 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.21 1.14 1.11 1.11 1.04 0.69 126.19%

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