[DBHD] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
03-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.11%
YoY- 502.02%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 85,298 79,886 102,358 69,516 61,652 69,274 62,348 5.35%
PBT 1,477 3,097 10,185 19,534 4,877 -15,384 15,445 -32.36%
Tax -452 -1,866 -2,493 -6,017 -2,632 15,384 -7,858 -37.85%
NP 1,025 1,230 7,692 13,517 2,245 0 7,586 -28.35%
-
NP to SH 2,029 1,230 7,692 13,517 2,245 -22,092 7,586 -19.72%
-
Tax Rate 30.60% 60.25% 24.48% 30.80% 53.97% - 50.88% -
Total Cost 84,273 78,656 94,666 55,998 59,406 69,274 54,761 7.44%
-
Net Worth 136,979 123,835 109,143 85,783 53,581 117,233 163,684 -2.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 136,979 123,835 109,143 85,783 53,581 117,233 163,684 -2.92%
NOSH 801,052 769,166 779,594 779,846 765,454 781,556 779,451 0.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.20% 1.54% 7.51% 19.44% 3.64% 0.00% 12.17% -
ROE 1.48% 0.99% 7.05% 15.76% 4.19% -18.84% 4.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.65 10.39 13.13 8.91 8.05 8.86 8.00 4.88%
EPS 0.25 0.16 0.99 1.73 0.29 -2.83 0.97 -20.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.161 0.14 0.11 0.07 0.15 0.21 -3.36%
Adjusted Per Share Value based on latest NOSH - 772,499
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.10 24.45 31.32 21.27 18.87 21.20 19.08 5.35%
EPS 0.62 0.38 2.35 4.14 0.69 -6.76 2.32 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4192 0.379 0.334 0.2625 0.164 0.3588 0.5009 -2.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.44 0.27 0.36 0.44 0.28 0.50 0.70 -
P/RPS 4.13 2.60 2.74 4.94 3.48 5.64 8.75 -11.75%
P/EPS 173.68 168.75 36.49 25.38 95.45 -17.69 71.92 15.82%
EY 0.58 0.59 2.74 3.94 1.05 -5.65 1.39 -13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.68 2.57 4.00 4.00 3.33 3.33 -4.22%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 30/11/05 30/11/04 03/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.56 0.23 0.44 0.48 0.28 0.66 0.59 -
P/RPS 5.26 2.21 3.35 5.38 3.48 7.45 7.38 -5.48%
P/EPS 221.05 143.75 44.59 27.69 95.45 -23.35 60.62 24.05%
EY 0.45 0.70 2.24 3.61 1.05 -4.28 1.65 -19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 1.43 3.14 4.36 4.00 4.40 2.81 2.55%

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