[DBHD] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 388.28%
YoY- -43.36%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,058 27,104 45,473 18,275 15,304 25,112 17,731 -1.63%
PBT 43 4,392 1,698 14,930 25,007 -71,216 -11,875 -
Tax 3,007 553 -3,610 158 1,630 71,216 11,875 -20.45%
NP 3,050 4,945 -1,912 15,088 26,637 0 0 -
-
NP to SH 3,539 4,945 -1,912 15,088 26,637 -72,245 -28,332 -
-
Tax Rate -6,993.02% -12.59% 212.60% -1.06% -6.52% - - -
Total Cost 13,008 22,159 47,385 3,187 -11,333 25,112 17,731 -5.02%
-
Net Worth 138,414 131,081 129,856 101,629 78,017 46,912 133,790 0.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 138,414 131,081 129,856 101,629 78,017 46,912 133,790 0.56%
NOSH 786,444 784,920 796,666 781,761 780,175 781,872 787,000 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.99% 18.24% -4.20% 82.56% 174.05% 0.00% 0.00% -
ROE 2.56% 3.77% -1.47% 14.85% 34.14% -154.00% -21.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.04 3.45 5.71 2.34 1.96 3.21 2.25 -1.61%
EPS 0.45 0.63 -0.24 1.93 3.41 -9.24 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.167 0.163 0.13 0.10 0.06 0.17 0.57%
Adjusted Per Share Value based on latest NOSH - 781,761
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 4.91 8.29 13.92 5.59 4.68 7.68 5.43 -1.66%
EPS 1.08 1.51 -0.59 4.62 8.15 -22.11 -8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4236 0.4011 0.3974 0.311 0.2387 0.1436 0.4094 0.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.55 0.27 0.41 0.41 0.25 0.56 0.48 -
P/RPS 26.94 7.82 7.18 17.54 12.74 17.44 21.31 3.98%
P/EPS 122.22 42.86 -170.83 21.24 7.32 -6.06 -13.33 -
EY 0.82 2.33 -0.59 4.71 13.66 -16.50 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.62 2.52 3.15 2.50 9.33 2.82 1.75%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 17/05/01 -
Price 1.11 0.34 0.42 0.45 0.30 0.53 0.53 -
P/RPS 54.36 9.85 7.36 19.25 15.29 16.50 23.52 14.97%
P/EPS 246.67 53.97 -175.00 23.32 8.79 -5.74 -14.72 -
EY 0.41 1.85 -0.57 4.29 11.38 -17.43 -6.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.31 2.04 2.58 3.46 3.00 8.83 3.12 12.44%

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