[DBHD] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 52.81%
YoY- 110.44%
Quarter Report
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 63,236 40,507 23,898 25,311 26,749 41,993 45,511 24.44%
PBT -8,046 7,782 4,554 2,590 1,055 -9,606 -11,427 -20.80%
Tax -538 780 -110 -806 130 -822 -1,630 -52.14%
NP -8,584 8,562 4,444 1,784 1,185 -10,428 -13,057 -24.33%
-
NP to SH -8,847 7,971 2,620 1,169 765 -9,351 -12,150 -19.01%
-
Tax Rate - -10.02% 2.42% 31.12% -12.32% - - -
Total Cost 71,820 31,945 19,454 23,527 25,564 52,421 58,568 14.52%
-
Net Worth 104,865 115,926 112,690 115,289 113,615 183,309 109,812 -3.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 104,865 115,926 112,690 115,289 113,615 183,309 109,812 -3.01%
NOSH 250,274 250,380 249,315 251,176 250,255 425,312 778,809 -52.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -13.57% 21.14% 18.60% 7.05% 4.43% -24.83% -28.69% -
ROE -8.44% 6.88% 2.32% 1.01% 0.67% -5.10% -11.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.27 16.18 9.59 10.08 10.69 9.87 5.84 164.83%
EPS -3.53 3.18 1.05 0.47 0.31 -2.20 -1.56 72.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.463 0.452 0.459 0.454 0.431 0.141 106.28%
Adjusted Per Share Value based on latest NOSH - 251,176
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.35 12.40 7.31 7.75 8.19 12.85 13.93 24.42%
EPS -2.71 2.44 0.80 0.36 0.23 -2.86 -3.72 -18.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3209 0.3548 0.3449 0.3528 0.3477 0.561 0.336 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.76 0.75 0.79 0.75 0.79 0.75 0.80 -
P/RPS 3.01 4.64 8.24 7.44 7.39 7.60 13.69 -63.47%
P/EPS -21.50 23.56 75.18 161.15 258.43 -34.11 -51.28 -43.89%
EY -4.65 4.24 1.33 0.62 0.39 -2.93 -1.95 78.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.62 1.75 1.63 1.74 1.74 5.67 -53.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 27/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.61 0.70 0.73 0.80 0.74 0.75 0.74 -
P/RPS 2.41 4.33 7.62 7.94 6.92 7.60 12.66 -66.80%
P/EPS -17.26 21.99 69.47 171.89 242.08 -34.11 -47.43 -48.93%
EY -5.79 4.55 1.44 0.58 0.41 -2.93 -2.11 95.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.51 1.62 1.74 1.63 1.74 5.25 -57.29%

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