[DBHD] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -192.29%
YoY- -299.42%
Quarter Report
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 183,199 186,121 191,570 191,885 207,222 215,677 211,326 -9.04%
PBT -24,565 -12,202 -10,217 -7,950 2,222 4,721 5,414 -
Tax -3,311 -2,572 -4,048 -4,303 -5,142 -6,921 -5,124 -25.15%
NP -27,876 -14,774 -14,265 -12,253 -2,920 -2,200 290 -
-
NP to SH -27,117 -14,930 -14,437 -12,811 -4,383 -3,526 -1,115 731.33%
-
Tax Rate - - - - 231.41% 146.60% 94.64% -
Total Cost 211,075 200,895 205,835 204,138 210,142 217,877 211,036 0.01%
-
Net Worth 87,551 100,236 105,124 110,801 74,770 62,141 100,849 -8.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 87,551 100,236 105,124 110,801 74,770 62,141 100,849 -8.95%
NOSH 309,371 309,371 310,103 308,640 201,538 167,047 261,267 11.86%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -15.22% -7.94% -7.45% -6.39% -1.41% -1.02% 0.14% -
ROE -30.97% -14.89% -13.73% -11.56% -5.86% -5.67% -1.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.22 60.16 61.78 62.17 102.82 129.11 80.88 -18.68%
EPS -8.77 -4.83 -4.66 -4.15 -2.17 -2.11 -0.43 639.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.324 0.339 0.359 0.371 0.372 0.386 -18.61%
Adjusted Per Share Value based on latest NOSH - 308,640
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.06 56.96 58.62 58.72 63.41 66.00 64.67 -9.04%
EPS -8.30 -4.57 -4.42 -3.92 -1.34 -1.08 -0.34 733.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.3067 0.3217 0.3391 0.2288 0.1902 0.3086 -8.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.525 0.72 0.65 0.815 0.755 0.59 0.80 -
P/RPS 0.89 1.20 1.05 1.31 0.73 0.46 0.99 -6.82%
P/EPS -5.99 -14.92 -13.96 -19.63 -34.72 -27.95 -187.46 -89.82%
EY -16.70 -6.70 -7.16 -5.09 -2.88 -3.58 -0.53 887.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.22 1.92 2.27 2.04 1.59 2.07 -6.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 26/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.605 0.58 0.705 0.66 0.63 0.89 0.51 -
P/RPS 1.02 0.96 1.14 1.06 0.61 0.69 0.63 37.68%
P/EPS -6.90 -12.02 -15.14 -15.90 -28.97 -42.16 -119.50 -84.93%
EY -14.49 -8.32 -6.60 -6.29 -3.45 -2.37 -0.84 561.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.79 2.08 1.84 1.70 2.39 1.32 37.80%

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