[DBHD] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -24.23%
YoY- 208.44%
Quarter Report
View:
Show?
TTM Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 189,551 298,872 277,480 212,745 191,570 211,326 195,814 -0.49%
PBT -11,018 30,147 17,980 -11,289 -10,217 5,414 57 -
Tax -1,579 -5,902 -1,097 -4,372 -4,048 -5,124 -2,551 -7.10%
NP -12,597 24,245 16,883 -15,661 -14,265 290 -2,494 28.24%
-
NP to SH -12,243 24,671 15,231 -14,046 -14,437 -1,115 -1,724 35.14%
-
Tax Rate - 19.58% 6.10% - - 94.64% 4,475.44% -
Total Cost 202,148 274,627 260,597 228,406 205,835 211,036 198,308 0.29%
-
Net Worth 177,018 175,740 152,818 91,128 105,124 100,849 123,780 5.64%
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 177,018 175,740 152,818 91,128 105,124 100,849 123,780 5.64%
NOSH 318,378 318,371 318,371 308,911 310,103 261,267 310,227 0.39%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -6.65% 8.11% 6.08% -7.36% -7.45% 0.14% -1.27% -
ROE -6.92% 14.04% 9.97% -15.41% -13.73% -1.11% -1.39% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 59.54 93.88 87.16 68.87 61.78 80.88 63.12 -0.89%
EPS -3.85 7.75 4.78 -4.55 -4.66 -0.43 -0.56 34.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.556 0.552 0.48 0.295 0.339 0.386 0.399 5.22%
Adjusted Per Share Value based on latest NOSH - 318,371
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 58.01 91.46 84.91 65.10 58.62 64.67 59.92 -0.49%
EPS -3.75 7.55 4.66 -4.30 -4.42 -0.34 -0.53 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.5378 0.4677 0.2789 0.3217 0.3086 0.3788 5.64%
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.36 0.45 0.41 0.54 0.65 0.80 1.58 -
P/RPS 0.60 0.48 0.47 0.78 1.05 0.99 2.50 -19.68%
P/EPS -9.36 5.81 8.57 -11.88 -13.96 -187.46 -284.32 -40.80%
EY -10.68 17.22 11.67 -8.42 -7.16 -0.53 -0.35 69.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.85 1.83 1.92 2.07 3.96 -24.23%
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/03/21 15/08/19 15/08/18 28/08/17 26/08/16 28/08/15 22/08/14 -
Price 0.41 0.44 0.385 0.52 0.705 0.51 1.52 -
P/RPS 0.69 0.47 0.44 0.76 1.14 0.63 2.41 -17.48%
P/EPS -10.66 5.68 8.05 -11.44 -15.14 -119.50 -273.52 -39.25%
EY -9.38 17.61 12.43 -8.74 -6.60 -0.84 -0.37 64.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.80 1.76 2.08 1.32 3.81 -22.25%

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