[DBHD] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -27.07%
YoY- 85.57%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 67,814 85,636 75,930 59,602 72,530 73,014 52,664 4.30%
PBT -2,280 2,688 7,116 21,066 11,150 -9,690 18,686 -
Tax -270 -1,494 -622 -6,970 -3,554 9,690 -8,970 -44.21%
NP -2,550 1,194 6,494 14,096 7,596 0 9,716 -
-
NP to SH -1,852 1,194 6,494 14,096 7,596 -42,408 9,716 -
-
Tax Rate - 55.58% 8.74% 33.09% 31.87% - 48.00% -
Total Cost 70,364 84,442 69,436 45,506 64,934 73,014 42,948 8.57%
-
Net Worth 134,269 119,399 105,914 86,142 54,257 117,365 164,545 -3.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 134,269 119,399 105,914 86,142 54,257 117,365 164,545 -3.33%
NOSH 771,666 746,250 773,095 783,111 775,102 782,435 783,548 -0.25%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.76% 1.39% 8.55% 23.65% 10.47% 0.00% 18.45% -
ROE -1.38% 1.00% 6.13% 16.36% 14.00% -36.13% 5.90% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.79 11.48 9.82 7.61 9.36 9.33 6.72 4.57%
EPS -0.24 0.16 0.84 1.80 0.98 -5.42 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.16 0.137 0.11 0.07 0.15 0.21 -3.08%
Adjusted Per Share Value based on latest NOSH - 791,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.75 26.21 23.24 18.24 22.20 22.34 16.12 4.29%
EPS -0.57 0.37 1.99 4.31 2.32 -12.98 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.3654 0.3241 0.2636 0.166 0.3592 0.5035 -3.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.44 0.28 0.34 0.42 0.52 0.44 0.94 -
P/RPS 5.01 2.44 3.46 5.52 5.56 4.72 13.99 -15.72%
P/EPS -183.33 175.00 40.48 23.33 53.06 -8.12 75.81 -
EY -0.55 0.57 2.47 4.29 1.88 -12.32 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.75 2.48 3.82 7.43 2.93 4.48 -9.08%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 22/08/03 30/08/02 02/10/01 30/08/00 -
Price 0.42 0.25 0.33 0.55 0.30 0.45 0.86 -
P/RPS 4.78 2.18 3.36 7.23 3.21 4.82 12.80 -15.13%
P/EPS -175.00 156.25 39.29 30.56 30.61 -8.30 69.35 -
EY -0.57 0.64 2.55 3.27 3.27 -12.04 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.56 2.41 5.00 4.29 3.00 4.10 -8.47%

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