[DBHD] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 52.45%
YoY- -217.15%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 29,078 15,320 17,865 12,699 63,974 59,915 76,769 -14.93%
PBT 1,329 -5,398 -7,837 -8,076 1,108 2,323 7,639 -25.27%
Tax -180 -830 -1,427 5,916 -339 -1,400 -1,870 -32.29%
NP 1,149 -6,228 -9,264 -2,160 769 923 5,769 -23.57%
-
NP to SH 2,090 -5,116 -8,461 -1,783 1,522 923 5,769 -15.56%
-
Tax Rate 13.54% - - - 30.60% 60.27% 24.48% -
Total Cost 27,929 21,548 27,129 14,859 63,205 58,992 71,000 -14.39%
-
Net Worth 115,198 286,363 116,730 134,887 136,980 123,835 109,143 0.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 115,198 286,363 116,730 134,887 136,980 123,835 109,143 0.90%
NOSH 248,809 664,415 783,425 775,217 801,052 769,166 779,594 -17.32%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.95% -40.65% -51.86% -17.01% 1.20% 1.54% 7.51% -
ROE 1.81% -1.79% -7.25% -1.32% 1.11% 0.75% 5.29% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.69 2.31 2.28 1.64 7.99 7.79 9.85 2.89%
EPS 0.84 -0.77 -1.08 -0.23 0.19 0.12 0.74 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.431 0.149 0.174 0.171 0.161 0.14 22.04%
Adjusted Per Share Value based on latest NOSH - 786,800
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.90 4.69 5.47 3.89 19.58 18.34 23.49 -14.92%
EPS 0.64 -1.57 -2.59 -0.55 0.47 0.28 1.77 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3525 0.8763 0.3572 0.4128 0.4192 0.379 0.334 0.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.75 0.75 0.45 1.23 0.44 0.27 0.36 -
P/RPS 6.42 32.53 19.73 75.09 5.51 3.47 3.66 9.81%
P/EPS 89.29 -97.40 -41.67 -534.78 231.58 225.00 48.65 10.64%
EY 1.12 -1.03 -2.40 -0.19 0.43 0.44 2.06 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.74 3.02 7.07 2.57 1.68 2.57 -7.39%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 29/11/07 24/11/06 30/11/05 30/11/04 -
Price 0.70 0.75 0.45 1.03 0.56 0.23 0.44 -
P/RPS 5.99 32.53 19.73 62.88 7.01 2.95 4.47 4.99%
P/EPS 83.33 -97.40 -41.67 -447.83 294.74 191.67 59.46 5.78%
EY 1.20 -1.03 -2.40 -0.22 0.34 0.52 1.68 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.74 3.02 5.92 3.27 1.43 3.14 -11.48%

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