[DRBHCOM] YoY TTM Result on 30-Jun-2002 [#1]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 24.6%
YoY- 80.29%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 3,297,182 4,295,061 4,845,724 4,602,761 4,878,572 2,913,358 724,720 -1.61%
PBT -283,712 270,693 451,166 452,168 354,829 -200,039 7,736 -
Tax 44,942 -88,946 -252,910 -232,733 -222,568 223,962 -7,736 -
NP -238,770 181,747 198,256 219,435 132,261 23,923 0 -100.00%
-
NP to SH -269,900 145,934 198,256 219,435 121,712 -385,329 -4,070 -4.40%
-
Tax Rate - 32.86% 56.06% 51.47% 62.73% - 100.00% -
Total Cost 3,535,952 4,113,314 4,647,468 4,383,326 4,746,311 2,889,435 724,720 -1.68%
-
Net Worth 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 527,555 0 -100.00%
Dividend
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 19,785 29,477 19,096 18,272 - - - -100.00%
Div Payout % 0.00% 20.20% 9.63% 8.33% - - - -
Equity
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 527,555 0 -100.00%
NOSH 1,001,827 985,232 965,976 933,978 909,396 263,777 0 -100.00%
Ratio Analysis
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -7.24% 4.23% 4.09% 4.77% 2.71% 0.82% 0.00% -
ROE -10.78% 7.41% 8.52% 11.75% 5.72% -73.04% 0.00% -
Per Share
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 329.12 435.94 501.64 492.81 536.46 1,104.48 0.00 -100.00%
EPS -26.94 14.81 20.52 23.49 13.38 -146.08 0.00 -100.00%
DPS 2.00 3.00 1.98 1.96 0.00 0.00 0.00 -100.00%
NAPS 2.50 2.00 2.41 2.00 2.34 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 933,978
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 170.55 222.17 250.65 238.09 252.35 150.70 37.49 -1.61%
EPS -13.96 7.55 10.26 11.35 6.30 -19.93 -0.21 -4.40%
DPS 1.02 1.52 0.99 0.95 0.00 0.00 0.00 -100.00%
NAPS 1.2955 1.0193 1.2042 0.9662 1.1007 0.2729 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/06 30/06/05 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.43 1.47 2.54 2.32 0.94 2.79 0.00 -
P/RPS 0.43 0.34 0.51 0.47 0.18 0.25 0.00 -100.00%
P/EPS -5.31 9.92 12.38 9.87 7.02 -1.91 0.00 -100.00%
EY -18.84 10.08 8.08 10.13 14.24 -52.36 0.00 -100.00%
DY 1.40 2.04 0.78 0.84 0.00 0.00 0.00 -100.00%
P/NAPS 0.57 0.74 1.05 1.16 0.40 1.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/06 29/08/05 29/08/03 29/08/02 29/08/01 29/08/00 - -
Price 1.54 1.61 2.64 2.34 1.48 2.50 0.00 -
P/RPS 0.47 0.37 0.53 0.47 0.28 0.23 0.00 -100.00%
P/EPS -5.72 10.87 12.86 9.96 11.06 -1.71 0.00 -100.00%
EY -17.49 9.20 7.77 10.04 9.04 -58.43 0.00 -100.00%
DY 1.30 1.86 0.75 0.84 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.81 1.10 1.17 0.63 1.25 0.00 -100.00%

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