[DBHD] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 1161.37%
YoY- 131.89%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 87,019 122,241 70,412 61,543 77,068 64,492 57,959 -0.43%
PBT 6,715 9,335 29,581 28,666 -82,754 -291 -230,363 -
Tax -847 -5,480 -4,355 -344 82,754 291 230,363 -
NP 5,868 3,855 25,226 28,322 0 0 0 -100.00%
-
NP to SH 5,868 3,855 25,226 28,322 -88,814 -22,642 -199,429 -
-
Tax Rate 12.61% 58.70% 14.72% 1.20% - - - -
Total Cost 81,151 118,386 45,186 33,221 77,068 64,492 57,959 -0.35%
-
Net Worth 132,225 128,237 101,528 78,355 46,908 132,728 156,111 0.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 132,225 128,237 101,528 78,355 46,908 132,728 156,111 0.17%
NOSH 782,400 786,734 780,990 783,555 781,813 780,758 780,557 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.74% 3.15% 35.83% 46.02% 0.00% 0.00% 0.00% -
ROE 4.44% 3.01% 24.85% 36.15% -189.33% -17.06% -127.75% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 11.12 15.54 9.02 7.85 9.86 8.26 7.43 -0.42%
EPS 0.75 0.49 3.23 3.62 -11.36 -2.90 -25.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.169 0.163 0.13 0.10 0.06 0.17 0.20 0.17%
Adjusted Per Share Value based on latest NOSH - 780,175
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.63 37.41 21.55 18.83 23.58 19.74 17.74 -0.43%
EPS 1.80 1.18 7.72 8.67 -27.18 -6.93 -61.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4046 0.3924 0.3107 0.2398 0.1435 0.4062 0.4777 0.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.27 0.41 0.41 0.25 0.56 0.48 0.00 -
P/RPS 2.43 2.64 4.55 3.18 5.68 5.81 0.00 -100.00%
P/EPS 36.00 83.67 12.69 6.92 -4.93 -16.55 0.00 -100.00%
EY 2.78 1.20 7.88 14.46 -20.29 -6.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.52 3.15 2.50 9.33 2.82 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 17/05/01 28/04/00 -
Price 0.34 0.42 0.45 0.30 0.53 0.53 1.30 -
P/RPS 3.06 2.70 4.99 3.82 5.38 6.42 17.51 1.87%
P/EPS 45.33 85.71 13.93 8.30 -4.67 -18.28 -5.09 -
EY 2.21 1.17 7.18 12.05 -21.43 -5.47 -19.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.58 3.46 3.00 8.83 3.12 6.50 1.25%

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