[DBHD] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 124.12%
YoY- 121.56%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 184,149 198,729 62,584 23,898 45,511 38,389 54,406 22.51%
PBT 19,772 -294 -9,123 4,554 -11,427 -19,877 -1,789 -
Tax -3,913 -2,663 -590 -110 -1,630 5,430 3,263 -
NP 15,859 -2,957 -9,713 4,444 -13,057 -14,447 1,474 48.52%
-
NP to SH 15,036 -1,103 -9,458 2,620 -12,150 -11,737 1,842 41.85%
-
Tax Rate 19.79% - - 2.42% - - - -
Total Cost 168,290 201,686 72,297 19,454 58,568 52,836 52,932 21.24%
-
Net Worth 127,965 100,087 103,249 112,690 109,812 120,327 132,601 -0.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 127,965 100,087 103,249 112,690 109,812 120,327 132,601 -0.59%
NOSH 309,095 251,475 250,000 249,315 778,809 771,333 770,937 -14.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.61% -1.49% -15.52% 18.60% -28.69% -37.63% 2.71% -
ROE 11.75% -1.10% -9.16% 2.32% -11.06% -9.75% 1.39% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 59.58 79.03 25.03 9.59 5.84 4.98 7.06 42.64%
EPS 4.86 -0.44 -3.78 1.05 -1.56 -1.52 0.24 65.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.398 0.413 0.452 0.141 0.156 0.172 15.74%
Adjusted Per Share Value based on latest NOSH - 249,315
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.35 60.81 19.15 7.31 13.93 11.75 16.65 22.50%
EPS 4.60 -0.34 -2.89 0.80 -3.72 -3.59 0.56 42.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3063 0.316 0.3449 0.336 0.3682 0.4058 -0.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.40 0.44 0.44 0.79 0.80 0.50 1.41 -
P/RPS 0.67 0.56 1.76 8.24 13.69 10.05 19.98 -43.18%
P/EPS 8.22 -100.32 -11.63 75.18 -51.28 -32.86 590.13 -50.91%
EY 12.16 -1.00 -8.60 1.33 -1.95 -3.04 0.17 103.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.11 1.07 1.75 5.67 3.21 8.20 -29.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 16/08/12 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.40 0.40 0.48 0.73 0.74 0.53 1.31 -
P/RPS 0.67 0.51 1.92 7.62 12.66 10.65 18.56 -42.48%
P/EPS 8.22 -91.20 -12.69 69.47 -47.43 -34.83 548.28 -50.31%
EY 12.16 -1.10 -7.88 1.44 -2.11 -2.87 0.18 101.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.16 1.62 5.25 3.40 7.62 -29.05%

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