[DBHD] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 111.71%
YoY- -90.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 196,581 181,988 199,040 199,469 38,770 20,426 23,820 42.13%
PBT 3,134 16,184 584 2,330 1,772 -7,197 -10,449 -
Tax -3,350 -1,765 -1,544 -1,733 -240 -1,106 -1,902 9.88%
NP -216 14,418 -960 597 1,532 -8,304 -12,352 -49.03%
-
NP to SH -216 13,789 -848 269 2,786 -6,821 -11,281 -48.26%
-
Tax Rate 106.89% 10.91% 264.38% 74.38% 13.54% - - -
Total Cost 196,797 167,569 200,000 198,872 37,238 28,730 36,172 32.60%
-
Net Worth 120,576 125,714 116,515 101,444 115,198 286,363 116,730 0.54%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 120,576 125,714 116,515 101,444 115,198 286,363 116,730 0.54%
NOSH 309,171 309,640 254,399 250,479 248,809 664,415 783,425 -14.34%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.11% 7.92% -0.48% 0.30% 3.95% -40.65% -51.86% -
ROE -0.18% 10.97% -0.73% 0.27% 2.42% -2.38% -9.66% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 63.58 58.77 78.24 79.63 15.58 3.07 3.04 65.94%
EPS -0.19 4.45 -0.33 0.11 1.12 -1.03 -1.44 -28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.406 0.458 0.405 0.463 0.431 0.149 17.38%
Adjusted Per Share Value based on latest NOSH - 250,759
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.16 55.69 60.91 61.04 11.86 6.25 7.29 42.13%
EPS -0.07 4.22 -0.26 0.08 0.85 -2.09 -3.45 -47.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.369 0.3847 0.3566 0.3104 0.3525 0.8763 0.3572 0.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.32 0.405 0.38 0.58 0.75 0.75 0.45 -
P/RPS 2.08 0.69 0.49 0.73 4.81 24.40 14.80 -27.88%
P/EPS -1,889.38 9.09 -114.00 539.40 66.96 -73.05 -31.25 98.05%
EY -0.05 11.00 -0.88 0.19 1.49 -1.37 -3.20 -49.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 1.00 0.83 1.43 1.62 1.74 3.02 1.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 -
Price 1.27 0.39 0.38 0.70 0.70 0.75 0.45 -
P/RPS 2.00 0.66 0.49 0.88 4.49 24.40 14.80 -28.35%
P/EPS -1,817.81 8.76 -114.00 651.00 62.50 -73.05 -31.25 96.78%
EY -0.06 11.42 -0.88 0.15 1.60 -1.37 -3.20 -48.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 0.96 0.83 1.73 1.51 1.74 3.02 1.28%

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