[DBHD] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[DBHD] DAMANSARA HOLDINGS BERHAD

Announcement Date

29-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 49.83%

YoY- 65.07%

Quarter Report

DBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	40,849	33,667	54,406	73,003	80,032	91,078	78,108	-35.01%
YoY %	21.33%	-38.12%	-25.47%	-8.78%	-12.13%	16.61%	-	-
Horiz. %	52.30%	43.10%	69.65%	93.46%	102.46%	116.61%	100.00%	-
PBT	-16,133	-7,810	-1,789	3,799	1,151	5,500	4,231	-
YoY %	-106.57%	-336.56%	-147.09%	230.06%	-79.07%	29.99%	-	-
Horiz. %	-381.30%	-184.59%	-42.28%	89.79%	27.20%	129.99%	100.00%	-
Tax	731	9,189	3,263	1,979	2,668	214	-235	-
YoY %	-92.04%	181.61%	64.88%	-25.82%	1,146.73%	191.06%	-	-
Horiz. %	-311.06%	-3,910.21%	-1,388.51%	-842.13%	-1,135.32%	-91.06%	100.00%	-
NP	-15,402	1,379	1,474	5,778	3,819	5,714	3,996	-
YoY %	-1,216.90%	-6.45%	-74.49%	51.30%	-33.16%	42.99%	-	-
Horiz. %	-385.44%	34.51%	36.89%	144.59%	95.57%	142.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,942	1,361	1,842	7,078	4,724	6,130	4,008	-
YoY %	-1,050.92%	-26.11%	-73.98%	49.83%	-22.94%	52.94%	-	-
Horiz. %	-322.90%	33.96%	45.96%	176.60%	117.86%	152.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-52.09%	-231.80%	-3.89%	5.55%	-
YoY %	-	-	-	77.53%	-5,858.87%	-170.09%	-	-
Horiz. %	-	-	-	-938.56%	-4,176.58%	-70.09%	100.00%	-
Total Cost	56,251	32,288	52,932	67,225	76,213	85,364	74,112	-16.75%
YoY %	74.22%	-39.00%	-21.26%	-11.79%	-10.72%	15.18%	-	-
Horiz. %	75.90%	43.57%	71.42%	90.71%	102.83%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,579	136,903	132,601	183,531	138,414	135,034	137,691	-5.93%
YoY %	-8.27%	3.24%	-27.75%	32.60%	2.50%	-1.93%	-	-
Horiz. %	91.20%	99.43%	96.30%	133.29%	100.53%	98.07%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	125,579	136,903	132,601	183,531	138,414	135,034	137,691	-5.93%
YoY %	-8.27%	3.24%	-27.75%	32.60%	2.50%	-1.93%	-	-
Horiz. %	91.20%	99.43%	96.30%	133.29%	100.53%	98.07%	100.00%	-
NOSH	780,000	786,800	770,937	1,048,750	786,444	789,677	791,333	-0.95%
YoY %	-0.86%	2.06%	-26.49%	33.35%	-0.41%	-0.21%	-	-
Horiz. %	98.57%	99.43%	97.42%	132.53%	99.38%	99.79%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	-37.70%	4.10%	2.71%	7.91%	4.77%	6.27%	5.12%	-
YoY %	-1,019.51%	51.29%	-65.74%	65.83%	-23.92%	22.46%	-	-
Horiz. %	-736.33%	80.08%	52.93%	154.49%	93.16%	122.46%	100.00%	-
ROE	-10.31%	0.99%	1.39%	3.86%	3.41%	4.54%	2.91%	-
YoY %	-1,141.41%	-28.78%	-63.99%	13.20%	-24.89%	56.01%	-	-
Horiz. %	-354.30%	34.02%	47.77%	132.65%	117.18%	156.01%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	5.24	4.28	7.06	6.96	10.18	11.53	9.87	-34.35%
YoY %	22.43%	-39.38%	1.44%	-31.63%	-11.71%	16.82%	-	-
Horiz. %	53.09%	43.36%	71.53%	70.52%	103.14%	116.82%	100.00%	-
EPS	-1.66	0.17	0.24	0.67	0.60	0.78	0.51	-
YoY %	-1,076.47%	-29.17%	-64.18%	11.67%	-23.08%	52.94%	-	-
Horiz. %	-325.49%	33.33%	47.06%	131.37%	117.65%	152.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.161	0.174	0.172	0.175	0.176	0.171	0.174	-5.03%
YoY %	-7.47%	1.16%	-1.71%	-0.57%	2.92%	-1.72%	-	-
Horiz. %	92.53%	100.00%	98.85%	100.57%	101.15%	98.28%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,750
RPS	12.50	10.30	16.65	22.34	24.49	27.87	23.90	-35.00%
YoY %	21.36%	-38.14%	-25.47%	-8.78%	-12.13%	16.61%	-	-
Horiz. %	52.30%	43.10%	69.67%	93.47%	102.47%	116.61%	100.00%	-
EPS	-3.96	0.42	0.56	2.17	1.45	1.88	1.23	-
YoY %	-1,042.86%	-25.00%	-74.19%	49.66%	-22.87%	52.85%	-	-
Horiz. %	-321.95%	34.15%	45.53%	176.42%	117.89%	152.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3843	0.4189	0.4058	0.5616	0.4236	0.4132	0.4214	-5.94%
YoY %	-8.26%	3.23%	-27.74%	32.58%	2.52%	-1.95%	-	-
Horiz. %	91.20%	99.41%	96.30%	133.27%	100.52%	98.05%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.00	1.23	1.41	1.61	0.55	0.44	0.44	-
P/RPS	19.09	28.75	19.98	23.13	5.40	3.81	4.46	162.92%
YoY %	-33.60%	43.89%	-13.62%	328.33%	41.73%	-14.57%	-	-
Horiz. %	428.03%	644.62%	447.98%	518.61%	121.08%	85.43%	100.00%	-
P/EPS	-60.27	711.07	590.13	238.55	91.56	56.68	86.87	-
YoY %	-108.48%	20.49%	147.38%	160.54%	61.54%	-34.75%	-	-
Horiz. %	-69.38%	818.54%	679.33%	274.61%	105.40%	65.25%	100.00%	-
EY	-1.66	0.14	0.17	0.42	1.09	1.76	1.15	-
YoY %	-1,285.71%	-17.65%	-59.52%	-61.47%	-38.07%	53.04%	-	-
Horiz. %	-144.35%	12.17%	14.78%	36.52%	94.78%	153.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	6.21	7.07	8.20	9.20	3.13	2.57	2.53	81.66%
YoY %	-12.16%	-13.78%	-10.87%	193.93%	21.79%	1.58%	-	-
Horiz. %	245.45%	279.45%	324.11%	363.64%	123.72%	101.58%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	29/11/07	29/08/07	29/05/07	27/02/07	24/11/06	29/08/06	-
Price	0.84	1.03	1.31	1.22	1.11	0.56	0.42	-
P/RPS	16.04	24.07	18.56	17.53	10.91	4.86	4.26	141.44%
YoY %	-33.36%	29.69%	5.88%	60.68%	124.49%	14.08%	-	-
Horiz. %	376.53%	565.02%	435.68%	411.50%	256.10%	114.08%	100.00%	-
P/EPS	-50.63	595.45	548.28	180.77	184.79	72.14	82.92	-
YoY %	-108.50%	8.60%	203.30%	-2.18%	156.15%	-13.00%	-	-
Horiz. %	-61.06%	718.10%	661.22%	218.01%	222.85%	87.00%	100.00%	-
EY	-1.98	0.17	0.18	0.55	0.54	1.39	1.21	-
YoY %	-1,264.71%	-5.56%	-67.27%	1.85%	-61.15%	14.88%	-	-
Horiz. %	-163.64%	14.05%	14.88%	45.45%	44.63%	114.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	5.22	5.92	7.62	6.97	6.31	3.27	2.41	67.16%
YoY %	-11.82%	-22.31%	9.33%	10.46%	92.97%	35.68%	-	-
Horiz. %	216.60%	245.64%	316.18%	289.21%	261.83%	135.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos