[DBHD] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 127.63%
YoY- 240.1%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 183,712 5,572 4,784 10,536 13,768 19,536 47,652 25.19%
PBT 3,548 -5,468 7,880 1,740 -3,196 -3,956 -14,548 -
Tax -1,440 -176 -3,796 -52 -700 -2,756 0 -
NP 2,108 -5,644 4,084 1,688 -3,896 -6,712 -14,548 -
-
NP to SH 2,920 -5,800 5,124 3,508 -2,504 -6,712 -14,548 -
-
Tax Rate 40.59% - 48.17% 2.99% - - - -
Total Cost 181,604 11,216 700 8,848 17,664 26,248 62,200 19.53%
-
Net Worth 101,173 103,000 115,289 116,401 124,417 183,531 134,357 -4.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 101,173 103,000 115,289 116,401 124,417 183,531 134,357 -4.61%
NOSH 250,428 250,000 251,176 797,272 782,500 1,048,750 785,714 -17.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.15% -101.29% 85.37% 16.02% -28.30% -34.36% -30.53% -
ROE 2.89% -5.63% 4.44% 3.01% -2.01% -3.66% -10.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.36 2.23 1.90 1.32 1.76 1.86 6.06 51.47%
EPS 1.16 -2.32 2.04 0.44 0.32 -0.64 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.412 0.459 0.146 0.159 0.175 0.171 15.39%
Adjusted Per Share Value based on latest NOSH - 797,272
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 56.22 1.71 1.46 3.22 4.21 5.98 14.58 25.19%
EPS 0.89 -1.77 1.57 1.07 -0.77 -2.05 -4.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3152 0.3528 0.3562 0.3807 0.5616 0.4112 -4.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.55 0.57 0.75 0.41 0.84 1.61 0.38 -
P/RPS 0.75 25.57 39.38 31.03 47.74 86.43 6.27 -29.78%
P/EPS 47.17 -24.57 36.76 93.18 -262.50 -251.56 -20.52 -
EY 2.12 -4.07 2.72 1.07 -0.38 -0.40 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.38 1.63 2.81 5.28 9.20 2.22 -7.83%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 23/05/11 27/05/10 26/05/09 30/05/08 29/05/07 30/05/06 -
Price 0.52 0.50 0.80 0.75 0.53 1.22 0.42 -
P/RPS 0.71 22.43 42.00 56.75 30.12 65.49 6.93 -31.57%
P/EPS 44.60 -21.55 39.22 170.45 -165.63 -190.63 -22.68 -
EY 2.24 -4.64 2.55 0.59 -0.60 -0.52 -4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.74 5.14 3.33 6.97 2.46 -10.19%

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