[DBHD] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 38.64%
YoY- -53.93%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 16,562 67,814 85,636 75,930 59,602 72,530 73,014 -21.89%
PBT -7,988 -2,280 2,688 7,116 21,066 11,150 -9,690 -3.16%
Tax -1,038 -270 -1,494 -622 -6,970 -3,554 9,690 -
NP -9,026 -2,550 1,194 6,494 14,096 7,596 0 -
-
NP to SH -7,500 -1,852 1,194 6,494 14,096 7,596 -42,408 -25.06%
-
Tax Rate - - 55.58% 8.74% 33.09% 31.87% - -
Total Cost 25,588 70,364 84,442 69,436 45,506 64,934 73,014 -16.02%
-
Net Worth 134,375 134,269 119,399 105,914 86,142 54,257 117,365 2.28%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 134,375 134,269 119,399 105,914 86,142 54,257 117,365 2.28%
NOSH 781,250 771,666 746,250 773,095 783,111 775,102 782,435 -0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -54.50% -3.76% 1.39% 8.55% 23.65% 10.47% 0.00% -
ROE -5.58% -1.38% 1.00% 6.13% 16.36% 14.00% -36.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.12 8.79 11.48 9.82 7.61 9.36 9.33 -21.87%
EPS -0.96 -0.24 0.16 0.84 1.80 0.98 -5.42 -25.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.172 0.174 0.16 0.137 0.11 0.07 0.15 2.30%
Adjusted Per Share Value based on latest NOSH - 768,888
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.07 20.75 26.21 23.24 18.24 22.20 22.34 -21.89%
EPS -2.30 -0.57 0.37 1.99 4.31 2.32 -12.98 -25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.4109 0.3654 0.3241 0.2636 0.166 0.3592 2.27%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.41 0.44 0.28 0.34 0.42 0.52 0.44 -
P/RPS 140.72 5.01 2.44 3.46 5.52 5.56 4.72 76.04%
P/EPS -146.88 -183.33 175.00 40.48 23.33 53.06 -8.12 61.98%
EY -0.68 -0.55 0.57 2.47 4.29 1.88 -12.32 -38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.20 2.53 1.75 2.48 3.82 7.43 2.93 18.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 29/08/06 29/08/05 27/08/04 22/08/03 30/08/02 02/10/01 -
Price 1.31 0.42 0.25 0.33 0.55 0.30 0.45 -
P/RPS 130.74 4.78 2.18 3.36 7.23 3.21 4.82 73.29%
P/EPS -136.46 -175.00 156.25 39.29 30.56 30.61 -8.30 59.42%
EY -0.73 -0.57 0.64 2.55 3.27 3.27 -12.04 -37.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.62 2.41 1.56 2.41 5.00 4.29 3.00 16.79%

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