[DBHD] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -134.82%
YoY- 21.6%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,492 7,796 13,498 11,552 16,562 67,814 85,636 -34.93%
PBT -1,740 414 -6,584 -7,820 -7,988 -2,280 2,688 -
Tax -302 -198 282 704 -1,038 -270 -1,494 -23.38%
NP -2,042 216 -6,302 -7,116 -9,026 -2,550 1,194 -
-
NP to SH -2,300 -1,078 -4,788 -5,880 -7,500 -1,852 1,194 -
-
Tax Rate - 47.83% - - - - 55.58% -
Total Cost 8,534 7,580 19,800 18,668 25,588 70,364 84,442 -31.73%
-
Net Worth 103,249 110,739 108,888 120,694 134,375 134,269 119,399 -2.39%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 103,249 110,739 108,888 120,694 134,375 134,269 119,399 -2.39%
NOSH 249,999 245,000 772,258 773,684 781,250 771,666 746,250 -16.65%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -31.45% 2.77% -46.69% -61.60% -54.50% -3.76% 1.39% -
ROE -2.23% -0.97% -4.40% -4.87% -5.58% -1.38% 1.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.60 3.18 1.75 1.49 2.12 8.79 11.48 -21.91%
EPS -0.92 -0.44 -0.62 -0.76 -0.96 -0.24 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.413 0.452 0.141 0.156 0.172 0.174 0.16 17.11%
Adjusted Per Share Value based on latest NOSH - 771,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.99 2.39 4.13 3.54 5.07 20.75 26.21 -34.91%
EPS -0.70 -0.33 -1.47 -1.80 -2.30 -0.57 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.3389 0.3332 0.3693 0.4112 0.4109 0.3654 -2.39%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.44 0.79 0.80 0.50 1.41 0.44 0.28 -
P/RPS 16.94 24.83 45.77 33.49 140.72 5.01 2.44 38.09%
P/EPS -47.83 -179.55 -129.03 -65.79 -146.88 -183.33 175.00 -
EY -2.09 -0.56 -0.78 -1.52 -0.68 -0.55 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.75 5.67 3.21 8.20 2.53 1.75 -7.86%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.48 0.73 0.74 0.53 1.31 0.42 0.25 -
P/RPS 18.48 22.94 42.34 35.50 130.74 4.78 2.18 42.77%
P/EPS -52.17 -165.91 -119.35 -69.74 -136.46 -175.00 156.25 -
EY -1.92 -0.60 -0.84 -1.43 -0.73 -0.57 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.62 5.25 3.40 7.62 2.41 1.56 -4.81%

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