[DBHD] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -45.5%
YoY- 1726.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 177,476 205,610 196,581 181,988 199,040 199,469 38,770 28.82%
PBT -16,702 2,530 3,134 16,184 584 2,330 1,772 -
Tax -2,646 -6,073 -3,350 -1,765 -1,544 -1,733 -240 49.13%
NP -19,349 -3,542 -216 14,418 -960 597 1,532 -
-
NP to SH -19,374 -3,542 -216 13,789 -848 269 2,786 -
-
Tax Rate - 240.04% 106.89% 10.91% 264.38% 74.38% 13.54% -
Total Cost 196,825 209,153 196,797 167,569 200,000 198,872 37,238 31.94%
-
Net Worth 100,236 76,620 120,576 125,714 116,515 101,444 115,198 -2.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 100,236 76,620 120,576 125,714 116,515 101,444 115,198 -2.29%
NOSH 309,371 205,968 309,171 309,640 254,399 250,479 248,809 3.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -10.90% -1.72% -0.11% 7.92% -0.48% 0.30% 3.95% -
ROE -19.33% -4.62% -0.18% 10.97% -0.73% 0.27% 2.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.37 99.83 63.58 58.77 78.24 79.63 15.58 24.24%
EPS -6.27 -1.72 -0.19 4.45 -0.33 0.11 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.372 0.39 0.406 0.458 0.405 0.463 -5.77%
Adjusted Per Share Value based on latest NOSH - 307,866
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.31 62.92 60.16 55.69 60.91 61.04 11.86 28.83%
EPS -5.93 -1.08 -0.07 4.22 -0.26 0.08 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.2345 0.369 0.3847 0.3566 0.3104 0.3525 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.72 0.59 1.32 0.405 0.38 0.58 0.75 -
P/RPS 1.26 0.59 2.08 0.69 0.49 0.73 4.81 -19.99%
P/EPS -11.50 -34.30 -1,889.38 9.09 -114.00 539.40 66.96 -
EY -8.70 -2.92 -0.05 11.00 -0.88 0.19 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.59 3.38 1.00 0.83 1.43 1.62 5.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 21/11/14 21/11/13 29/11/12 25/11/11 29/11/10 -
Price 0.58 0.89 1.27 0.39 0.38 0.70 0.70 -
P/RPS 1.01 0.89 2.00 0.66 0.49 0.88 4.49 -21.99%
P/EPS -9.26 -51.74 -1,817.81 8.76 -114.00 651.00 62.50 -
EY -10.80 -1.93 -0.06 11.42 -0.88 0.15 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.39 3.26 0.96 0.83 1.73 1.51 2.87%

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