[DBHD] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,032 87,019 122,241 70,412 61,543 77,068 64,492 3.66%
PBT 1,067 6,715 9,335 29,581 28,666 -82,754 -291 -
Tax 2,754 -847 -5,480 -4,355 -344 82,754 291 45.41%
NP 3,821 5,868 3,855 25,226 28,322 0 0 -
-
NP to SH 5,063 5,868 3,855 25,226 28,322 -88,814 -22,642 -
-
Tax Rate -258.11% 12.61% 58.70% 14.72% 1.20% - - -
Total Cost 76,211 81,151 118,386 45,186 33,221 77,068 64,492 2.82%
-
Net Worth 137,869 132,225 128,237 101,528 78,355 46,908 132,728 0.63%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 137,869 132,225 128,237 101,528 78,355 46,908 132,728 0.63%
NOSH 778,923 782,400 786,734 780,990 783,555 781,813 780,758 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.77% 6.74% 3.15% 35.83% 46.02% 0.00% 0.00% -
ROE 3.67% 4.44% 3.01% 24.85% 36.15% -189.33% -17.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.27 11.12 15.54 9.02 7.85 9.86 8.26 3.69%
EPS 0.65 0.75 0.49 3.23 3.62 -11.36 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.177 0.169 0.163 0.13 0.10 0.06 0.17 0.67%
Adjusted Per Share Value based on latest NOSH - 781,761
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.49 26.63 37.41 21.55 18.83 23.58 19.74 3.65%
EPS 1.55 1.80 1.18 7.72 8.67 -27.18 -6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4219 0.4046 0.3924 0.3107 0.2398 0.1435 0.4062 0.63%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.55 0.27 0.41 0.41 0.25 0.56 0.48 -
P/RPS 5.35 2.43 2.64 4.55 3.18 5.68 5.81 -1.36%
P/EPS 84.62 36.00 83.67 12.69 6.92 -4.93 -16.55 -
EY 1.18 2.78 1.20 7.88 14.46 -20.29 -6.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.60 2.52 3.15 2.50 9.33 2.82 1.64%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 17/05/01 -
Price 1.11 0.34 0.42 0.45 0.30 0.53 0.53 -
P/RPS 10.80 3.06 2.70 4.99 3.82 5.38 6.42 9.05%
P/EPS 170.77 45.33 85.71 13.93 8.30 -4.67 -18.28 -
EY 0.59 2.21 1.17 7.18 12.05 -21.43 -5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.27 2.01 2.58 3.46 3.00 8.83 3.12 12.33%

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