[DBHD] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -54.14%
YoY- -18.17%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 21,994 26,079 22,408 15,124 17,729 22,573 12,890 9.30%
PBT 2,497 3,021 2,430 3,522 4,116 4,963 4,049 -7.73%
Tax -135 -367 -354 -1,306 -1,408 -4,963 -1,841 -35.29%
NP 2,362 2,654 2,076 2,216 2,708 0 2,208 1.12%
-
NP to SH 2,374 2,654 2,076 2,216 2,708 -8,986 2,208 1.21%
-
Tax Rate 5.41% 12.15% 14.57% 37.08% 34.21% 100.00% 45.47% -
Total Cost 19,632 23,425 20,332 12,908 15,021 22,573 10,682 10.67%
-
Net Worth 137,691 124,894 105,337 87,057 54,160 117,208 165,599 -3.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 137,691 124,894 105,337 87,057 54,160 117,208 165,599 -3.02%
NOSH 791,333 780,588 768,888 791,428 773,714 781,391 788,571 0.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.74% 10.18% 9.26% 14.65% 15.27% 0.00% 17.13% -
ROE 1.72% 2.13% 1.97% 2.55% 5.00% -7.67% 1.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 2.78 3.34 2.91 1.91 2.29 2.89 1.63 9.30%
EPS 0.30 0.34 0.27 0.28 0.35 -1.15 0.28 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.16 0.137 0.11 0.07 0.15 0.21 -3.08%
Adjusted Per Share Value based on latest NOSH - 791,428
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.73 7.98 6.86 4.63 5.43 6.91 3.94 9.32%
EPS 0.73 0.81 0.64 0.68 0.83 -2.75 0.68 1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4214 0.3822 0.3224 0.2664 0.1657 0.3587 0.5068 -3.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.44 0.28 0.34 0.42 0.52 0.44 0.94 -
P/RPS 15.83 8.38 11.67 21.98 22.69 15.23 57.51 -19.33%
P/EPS 146.67 82.35 125.93 150.00 148.57 -38.26 335.71 -12.88%
EY 0.68 1.21 0.79 0.67 0.67 -2.61 0.30 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 1.75 2.48 3.82 7.43 2.93 4.48 -9.08%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 27/08/04 22/08/03 30/08/02 02/10/01 30/08/00 -
Price 0.42 0.25 0.33 0.55 0.30 0.45 0.86 -
P/RPS 15.11 7.48 11.32 28.78 13.09 15.58 52.61 -18.76%
P/EPS 140.00 73.53 122.22 196.43 85.71 -39.13 307.14 -12.26%
EY 0.71 1.36 0.82 0.51 1.17 -2.56 0.33 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 1.56 2.41 5.00 4.29 3.00 4.10 -8.47%

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