[DBHD] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 358.5%
YoY- 140.85%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 181,988 199,040 199,469 38,770 20,426 23,820 16,932 48.50%
PBT 16,184 584 2,330 1,772 -7,197 -10,449 -10,768 -
Tax -1,765 -1,544 -1,733 -240 -1,106 -1,902 7,888 -
NP 14,418 -960 597 1,532 -8,304 -12,352 -2,880 -
-
NP to SH 13,789 -848 269 2,786 -6,821 -11,281 -2,377 -
-
Tax Rate 10.91% 264.38% 74.38% 13.54% - - - -
Total Cost 167,569 200,000 198,872 37,238 28,730 36,172 19,812 42.69%
-
Net Worth 125,714 116,515 101,444 115,198 286,363 116,730 134,887 -1.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 125,714 116,515 101,444 115,198 286,363 116,730 134,887 -1.16%
NOSH 309,640 254,399 250,479 248,809 664,415 783,425 775,217 -14.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.92% -0.48% 0.30% 3.95% -40.65% -51.86% -17.01% -
ROE 10.97% -0.73% 0.27% 2.42% -2.38% -9.66% -1.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 58.77 78.24 79.63 15.58 3.07 3.04 2.18 73.07%
EPS 4.45 -0.33 0.11 1.12 -1.03 -1.44 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.458 0.405 0.463 0.431 0.149 0.174 15.15%
Adjusted Per Share Value based on latest NOSH - 250,380
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 55.69 60.91 61.04 11.86 6.25 7.29 5.18 48.50%
EPS 4.22 -0.26 0.08 0.85 -2.09 -3.45 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3566 0.3104 0.3525 0.8763 0.3572 0.4128 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.405 0.38 0.58 0.75 0.75 0.45 1.23 -
P/RPS 0.69 0.49 0.73 4.81 24.40 14.80 56.31 -51.95%
P/EPS 9.09 -114.00 539.40 66.96 -73.05 -31.25 -401.09 -
EY 11.00 -0.88 0.19 1.49 -1.37 -3.20 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.43 1.62 1.74 3.02 7.07 -27.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 29/11/07 -
Price 0.39 0.38 0.70 0.70 0.75 0.45 1.03 -
P/RPS 0.66 0.49 0.88 4.49 24.40 14.80 47.16 -50.87%
P/EPS 8.76 -114.00 651.00 62.50 -73.05 -31.25 -335.87 -
EY 11.42 -0.88 0.15 1.60 -1.37 -3.20 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.73 1.51 1.74 3.02 5.92 -26.13%

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