[DRBHCOM] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -20.77%
YoY- -284.95%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
Revenue 6,178,499 4,762,522 2,920,183 3,297,182 4,295,061 4,845,724 4,602,761 4.29%
PBT 211,487 962,645 221,547 -283,712 270,693 451,166 452,168 -10.27%
Tax -53,795 -38,517 -27,084 44,942 -88,946 -252,910 -232,733 -18.86%
NP 157,692 924,128 194,463 -238,770 181,747 198,256 219,435 -4.60%
-
NP to SH 94,836 865,831 125,664 -269,900 145,934 198,256 219,435 -11.28%
-
Tax Rate 25.44% 4.00% 12.22% - 32.86% 56.06% 51.47% -
Total Cost 6,020,807 3,838,394 2,725,720 3,535,952 4,113,314 4,647,468 4,383,326 4.63%
-
Net Worth 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 12.21%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
Div 34,825 184,680 35,288 19,785 29,477 19,096 18,272 9.64%
Div Payout % 36.72% 21.33% 28.08% 0.00% 20.20% 9.63% 8.33% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
Net Worth 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 12.21%
NOSH 1,930,080 1,007,629 1,007,777 1,001,827 985,232 965,976 933,978 10.91%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
NP Margin 2.55% 19.40% 6.66% -7.24% 4.23% 4.09% 4.77% -
ROE 2.26% 24.69% 4.76% -10.78% 7.41% 8.52% 11.75% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
RPS 320.12 472.65 289.76 329.12 435.94 501.64 492.81 -5.97%
EPS 4.91 85.93 12.47 -26.94 14.81 20.52 23.49 -20.02%
DPS 1.80 18.33 3.50 2.00 3.00 1.98 1.96 -1.20%
NAPS 2.17 3.48 2.62 2.50 2.00 2.41 2.00 1.17%
Adjusted Per Share Value based on latest NOSH - 1,001,827
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
RPS 319.59 246.35 151.05 170.55 222.17 250.65 238.09 4.29%
EPS 4.91 44.79 6.50 -13.96 7.55 10.26 11.35 -11.27%
DPS 1.80 9.55 1.83 1.02 1.52 0.99 0.95 9.55%
NAPS 2.1665 1.8138 1.3658 1.2955 1.0193 1.2042 0.9662 12.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 28/06/02 -
Price 1.04 0.96 1.83 1.43 1.47 2.54 2.32 -
P/RPS 0.32 0.20 0.63 0.43 0.34 0.51 0.47 -5.33%
P/EPS 21.17 1.12 14.68 -5.31 9.92 12.38 9.87 11.50%
EY 4.72 89.51 6.81 -18.84 10.08 8.08 10.13 -10.32%
DY 1.73 19.09 1.91 1.40 2.04 0.78 0.84 10.86%
P/NAPS 0.48 0.28 0.70 0.57 0.74 1.05 1.16 -11.83%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 CAGR
Date 28/08/09 29/08/08 30/08/07 29/08/06 29/08/05 29/08/03 29/08/02 -
Price 1.14 0.99 1.74 1.54 1.61 2.64 2.34 -
P/RPS 0.36 0.21 0.60 0.47 0.37 0.53 0.47 -3.73%
P/EPS 23.20 1.15 13.95 -5.72 10.87 12.86 9.96 12.82%
EY 4.31 86.80 7.17 -17.49 9.20 7.77 10.04 -11.37%
DY 1.58 18.52 2.01 1.30 1.86 0.75 0.84 9.43%
P/NAPS 0.53 0.28 0.66 0.62 0.81 1.10 1.17 -10.68%

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