[DBHD] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 9.27%
YoY- -92.05%
Quarter Report
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,479 232,325 212,745 190,647 183,199 186,121 191,570 19.19%
PBT 19,129 -6,415 -11,289 -22,812 -24,565 -12,202 -10,217 -
Tax -1,271 -3,957 -4,372 -3,087 -3,311 -2,572 -4,048 -53.70%
NP 17,858 -10,372 -15,661 -25,899 -27,876 -14,774 -14,265 -
-
NP to SH 17,020 -10,295 -14,046 -24,603 -27,117 -14,930 -14,437 -
-
Tax Rate 6.64% - - - - - - -
Total Cost 231,621 242,697 228,406 216,546 211,075 200,895 205,835 8.16%
-
Net Worth 147,115 90,336 91,128 86,623 87,551 100,236 105,124 25.03%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 147,115 90,336 91,128 86,623 87,551 100,236 105,124 25.03%
NOSH 310,371 309,371 308,911 309,371 309,371 309,371 310,103 0.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.16% -4.46% -7.36% -13.58% -15.22% -7.94% -7.45% -
ROE 11.57% -11.40% -15.41% -28.40% -30.97% -14.89% -13.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.38 75.10 68.87 61.62 59.22 60.16 61.78 19.12%
EPS 5.48 -3.33 -4.55 -7.95 -8.77 -4.83 -4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.292 0.295 0.28 0.283 0.324 0.339 24.96%
Adjusted Per Share Value based on latest NOSH - 309,371
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.34 71.10 65.10 58.34 56.06 56.96 58.62 19.19%
EPS 5.21 -3.15 -4.30 -7.53 -8.30 -4.57 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.2764 0.2789 0.2651 0.2679 0.3067 0.3217 25.03%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.575 0.54 0.86 0.525 0.72 0.65 -
P/RPS 0.64 0.77 0.78 1.40 0.89 1.20 1.05 -28.04%
P/EPS 9.39 -17.28 -11.88 -10.81 -5.99 -14.92 -13.96 -
EY 10.65 -5.79 -8.42 -9.25 -16.70 -6.70 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.97 1.83 3.07 1.86 2.22 1.92 -31.36%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 30/11/17 28/08/17 23/05/17 28/02/17 30/11/16 26/08/16 -
Price 0.53 0.545 0.52 0.685 0.605 0.58 0.705 -
P/RPS 0.66 0.73 0.76 1.11 1.02 0.96 1.14 -30.46%
P/EPS 9.66 -16.38 -11.44 -8.61 -6.90 -12.02 -15.14 -
EY 10.35 -6.11 -8.74 -11.61 -14.49 -8.32 -6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.87 1.76 2.45 2.14 1.79 2.08 -33.73%

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