[DBHD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.84%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,749 41,993 45,511 41,396 44,583 41,150 38,389 -21.35%
PBT 1,055 -9,606 -11,427 -10,830 -15,873 -20,031 -19,877 -
Tax 130 -822 -1,630 -1,238 2,409 -2,475 5,430 -91.63%
NP 1,185 -10,428 -13,057 -12,068 -13,464 -22,506 -14,447 -
-
NP to SH 765 -9,351 -12,150 -11,193 -12,696 -19,225 -11,737 -
-
Tax Rate -12.32% - - - - - - -
Total Cost 25,564 52,421 58,568 53,464 58,047 63,656 52,836 -38.28%
-
Net Worth 113,615 183,309 109,812 116,401 112,149 115,863 120,327 -3.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 113,615 183,309 109,812 116,401 112,149 115,863 120,327 -3.74%
NOSH 250,255 425,312 778,809 797,272 784,259 777,605 771,333 -52.68%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% -24.83% -28.69% -29.15% -30.20% -54.69% -37.63% -
ROE 0.67% -5.10% -11.06% -9.62% -11.32% -16.59% -9.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.69 9.87 5.84 5.19 5.68 5.29 4.98 66.17%
EPS 0.31 -2.20 -1.56 -1.40 -1.62 -2.47 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.431 0.141 0.146 0.143 0.149 0.156 103.44%
Adjusted Per Share Value based on latest NOSH - 797,272
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.19 12.85 13.93 12.67 13.64 12.59 11.75 -21.33%
EPS 0.23 -2.86 -3.72 -3.43 -3.89 -5.88 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3477 0.561 0.336 0.3562 0.3432 0.3546 0.3682 -3.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.79 0.75 0.80 0.41 0.55 0.45 0.50 -
P/RPS 7.39 7.60 13.69 7.90 9.68 8.50 10.05 -18.48%
P/EPS 258.43 -34.11 -51.28 -29.20 -33.97 -18.20 -32.86 -
EY 0.39 -2.93 -1.95 -3.42 -2.94 -5.49 -3.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.74 5.67 2.81 3.85 3.02 3.21 -33.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 26/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.74 0.75 0.74 0.75 0.42 0.45 0.53 -
P/RPS 6.92 7.60 12.66 14.44 7.39 8.50 10.65 -24.92%
P/EPS 242.08 -34.11 -47.43 -53.42 -25.94 -18.20 -34.83 -
EY 0.41 -2.93 -2.11 -1.87 -3.85 -5.49 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.74 5.25 5.14 2.94 3.02 3.40 -38.66%

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