[DBHD] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -269.65%
YoY- 6.2%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,853 2,702 4,115 0 3,397 21,994 26,079 -35.62%
PBT 497 -1,763 -3,727 -3,129 -3,005 2,497 3,021 -25.96%
Tax -107 850 154 545 170 -135 -367 -18.56%
NP 390 -913 -3,573 -2,584 -2,835 2,362 2,654 -27.34%
-
NP to SH 300 -1,820 -3,271 -2,314 -2,467 2,374 2,654 -30.45%
-
Tax Rate 21.53% - - - - 5.41% 12.15% -
Total Cost 1,463 3,615 7,688 2,584 6,232 19,632 23,425 -36.99%
-
Net Worth 103,249 112,690 109,812 120,327 132,601 137,691 124,894 -3.12%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 103,249 112,690 109,812 120,327 132,601 137,691 124,894 -3.12%
NOSH 250,000 249,315 778,809 771,333 770,937 791,333 780,588 -17.27%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 21.05% -33.79% -86.83% 0.00% -83.46% 10.74% 10.18% -
ROE 0.29% -1.62% -2.98% -1.92% -1.86% 1.72% 2.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.74 1.08 0.53 0.00 0.44 2.78 3.34 -22.20%
EPS -0.12 -0.73 -0.42 -0.30 -0.32 0.30 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.413 0.452 0.141 0.156 0.172 0.174 0.16 17.11%
Adjusted Per Share Value based on latest NOSH - 771,333
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.57 0.83 1.26 0.00 1.04 6.73 7.98 -35.57%
EPS 0.09 -0.56 -1.00 -0.71 -0.75 0.73 0.81 -30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.316 0.3449 0.336 0.3682 0.4058 0.4214 0.3822 -3.11%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.44 0.79 0.80 0.50 1.41 0.44 0.28 -
P/RPS 59.36 72.89 151.41 0.00 0.00 15.83 8.38 38.56%
P/EPS 366.67 -108.22 -190.48 -166.67 -440.63 146.67 82.35 28.24%
EY 0.27 -0.92 -0.53 -0.60 -0.23 0.68 1.21 -22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.75 5.67 3.21 8.20 2.53 1.75 -7.86%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.48 0.73 0.74 0.53 1.31 0.42 0.25 -
P/RPS 64.76 67.36 140.05 0.00 0.00 15.11 7.48 43.27%
P/EPS 400.00 -100.00 -176.19 -176.67 -409.38 140.00 73.53 32.59%
EY 0.25 -1.00 -0.57 -0.57 -0.24 0.71 1.36 -24.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.62 5.25 3.40 7.62 2.41 1.56 -4.81%

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