[DBHD] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -42.47%
YoY- 39.53%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 199,040 199,469 38,770 20,426 23,820 16,932 85,298 15.15%
PBT 584 2,330 1,772 -7,197 -10,449 -10,768 1,477 -14.31%
Tax -1,544 -1,733 -240 -1,106 -1,902 7,888 -452 22.69%
NP -960 597 1,532 -8,304 -12,352 -2,880 1,025 -
-
NP to SH -848 269 2,786 -6,821 -11,281 -2,377 2,029 -
-
Tax Rate 264.38% 74.38% 13.54% - - - 30.60% -
Total Cost 200,000 198,872 37,238 28,730 36,172 19,812 84,273 15.47%
-
Net Worth 116,515 101,444 115,198 286,363 116,730 134,887 136,979 -2.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 116,515 101,444 115,198 286,363 116,730 134,887 136,979 -2.65%
NOSH 254,399 250,479 248,809 664,415 783,425 775,217 801,052 -17.38%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.48% 0.30% 3.95% -40.65% -51.86% -17.01% 1.20% -
ROE -0.73% 0.27% 2.42% -2.38% -9.66% -1.76% 1.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.24 79.63 15.58 3.07 3.04 2.18 10.65 39.38%
EPS -0.33 0.11 1.12 -1.03 -1.44 -0.31 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.405 0.463 0.431 0.149 0.174 0.171 17.82%
Adjusted Per Share Value based on latest NOSH - 425,312
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.91 61.04 11.86 6.25 7.29 5.18 26.10 15.15%
EPS -0.26 0.08 0.85 -2.09 -3.45 -0.73 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.3104 0.3525 0.8763 0.3572 0.4128 0.4192 -2.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.58 0.75 0.75 0.45 1.23 0.44 -
P/RPS 0.49 0.73 4.81 24.40 14.80 56.31 4.13 -29.87%
P/EPS -114.00 539.40 66.96 -73.05 -31.25 -401.09 173.68 -
EY -0.88 0.19 1.49 -1.37 -3.20 -0.25 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.43 1.62 1.74 3.02 7.07 2.57 -17.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 29/11/07 24/11/06 -
Price 0.38 0.70 0.70 0.75 0.45 1.03 0.56 -
P/RPS 0.49 0.88 4.49 24.40 14.80 47.16 5.26 -32.64%
P/EPS -114.00 651.00 62.50 -73.05 -31.25 -335.87 221.05 -
EY -0.88 0.15 1.60 -1.37 -3.20 -0.30 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.73 1.51 1.74 3.02 5.92 3.27 -20.41%

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