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

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.53%
YoY- 149.48%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 78,108 127,095 78,576 55,079 76,826 74,667 54,802 6.08%
PBT 4,231 7,123 22,606 33,624 -72,334 -14,479 -93,311 -
Tax -235 -5,916 -1,181 -2,052 8,522 15,311 98,169 -
NP 3,996 1,207 21,425 31,572 -63,812 832 4,858 -3.20%
-
NP to SH 4,008 1,207 21,425 31,572 -63,812 -48,704 -66,207 -
-
Tax Rate 5.55% 83.05% 5.22% 6.10% - - - -
Total Cost 74,112 125,888 57,151 23,507 140,638 73,835 49,944 6.79%
-
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 5.12% 0.95% 27.27% 57.32% -83.06% 1.11% 8.86% -
ROE 2.91% 0.97% 20.34% 36.27% -117.82% -41.55% -39.98% -
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 9.87 16.28 10.22 6.96 9.93 9.56 6.95 6.01%
EPS 0.51 0.15 2.79 3.99 -8.25 -6.23 -8.40 -
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 23.90 38.89 24.05 16.86 23.51 22.85 16.77 6.07%
EPS 1.23 0.37 6.56 9.66 -19.53 -14.90 -20.26 -
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 4.46 1.72 3.33 6.03 5.24 4.60 13.53 -16.87%
P/EPS 86.87 181.08 12.20 10.53 -6.30 -7.06 -11.20 -
EY 1.15 0.55 8.20 9.50 -15.86 -14.17 -8.93 -
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 4.26 1.54 3.23 7.90 3.02 4.71 12.37 -16.27%
P/EPS 82.92 161.68 11.84 13.79 -3.64 -7.22 -10.24 -
EY 1.21 0.62 8.44 7.25 -27.49 -13.85 -9.76 -
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