[DBHD] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 29.57%
YoY- -414.85%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 154,208 147,436 136,491 149,280 149,602 29,078 15,320 46.91%
PBT 1,898 2,351 12,138 438 1,748 1,329 -5,398 -
Tax -4,555 -2,513 -1,324 -1,158 -1,300 -180 -830 32.79%
NP -2,657 -162 10,814 -720 448 1,149 -6,228 -13.23%
-
NP to SH -2,657 -162 10,342 -636 202 2,090 -5,116 -10.34%
-
Tax Rate 239.99% 106.89% 10.91% 264.38% 74.37% 13.54% - -
Total Cost 156,865 147,598 125,677 150,000 149,154 27,929 21,548 39.19%
-
Net Worth 76,620 120,576 125,714 116,515 101,444 115,198 286,363 -19.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 76,620 120,576 125,714 116,515 101,444 115,198 286,363 -19.71%
NOSH 205,968 309,171 309,640 254,400 250,480 248,809 664,415 -17.72%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.72% -0.11% 7.92% -0.48% 0.30% 3.95% -40.65% -
ROE -3.47% -0.13% 8.23% -0.55% 0.20% 1.81% -1.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.87 47.69 44.08 58.68 59.73 11.69 2.31 78.51%
EPS -1.29 -0.14 3.34 -0.25 0.08 0.84 -0.77 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.39 0.406 0.458 0.405 0.463 0.431 -2.42%
Adjusted Per Share Value based on latest NOSH - 248,571
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 47.19 45.12 41.77 45.68 45.78 8.90 4.69 46.90%
EPS -0.81 -0.05 3.16 -0.19 0.06 0.64 -1.57 -10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.369 0.3847 0.3566 0.3104 0.3525 0.8763 -19.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.59 1.32 0.405 0.38 0.58 0.75 0.75 -
P/RPS 0.79 2.77 0.92 0.65 0.97 6.42 32.53 -46.17%
P/EPS -45.74 -2,519.18 12.13 -152.00 719.20 89.29 -97.40 -11.83%
EY -2.19 -0.04 8.25 -0.66 0.14 1.12 -1.03 13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 3.38 1.00 0.83 1.43 1.62 1.74 -1.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 21/11/14 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 -
Price 0.89 1.27 0.39 0.38 0.70 0.70 0.75 -
P/RPS 1.19 2.66 0.88 0.65 1.17 5.99 32.53 -42.36%
P/EPS -68.99 -2,423.75 11.68 -152.00 868.00 83.33 -97.40 -5.58%
EY -1.45 -0.04 8.56 -0.66 0.12 1.20 -1.03 5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 3.26 0.96 0.83 1.73 1.51 1.74 5.43%

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