[DBHD] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.65%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 33,667 91,078 105,388 95,044 67,441 71,351 69,687 -11.41%
PBT -7,810 5,500 4,021 22,569 39,658 -67,557 -23,413 -16.71%
Tax 9,189 214 -5,010 -1,712 -2,883 -3,003 28,048 -16.96%
NP 1,379 5,714 -989 20,857 36,775 -70,560 4,635 -18.28%
-
NP to SH 1,361 6,130 -989 20,857 36,775 -70,560 -44,901 -
-
Tax Rate - -3.89% 124.60% 7.59% 7.27% - - -
Total Cost 32,288 85,364 106,377 74,187 30,666 141,911 65,052 -11.01%
-
Net Worth 136,903 135,034 131,215 110,337 84,974 54,781 117,838 2.52%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 136,903 135,034 131,215 110,337 84,974 54,781 117,838 2.52%
NOSH 786,800 789,677 815,000 788,125 772,499 782,592 785,593 0.02%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.10% 6.27% -0.94% 21.94% 54.53% -98.89% 6.65% -
ROE 0.99% 4.54% -0.75% 18.90% 43.28% -128.80% -38.10% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.28 11.53 12.93 12.06 8.73 9.12 8.87 -11.43%
EPS 0.17 0.78 -0.12 2.65 4.76 -9.02 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.171 0.161 0.14 0.11 0.07 0.15 2.50%
Adjusted Per Share Value based on latest NOSH - 788,125
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.30 27.87 32.25 29.09 20.64 21.83 21.33 -11.42%
EPS 0.42 1.88 -0.30 6.38 11.25 -21.59 -13.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.4132 0.4015 0.3377 0.26 0.1676 0.3606 2.52%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.23 0.44 0.27 0.36 0.44 0.28 0.50 -
P/RPS 28.75 3.81 2.09 2.99 5.04 3.07 5.64 31.17%
P/EPS 711.07 56.68 -222.50 13.60 9.24 -3.11 -8.75 -
EY 0.14 1.76 -0.45 7.35 10.82 -32.20 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.07 2.57 1.68 2.57 4.00 4.00 3.33 13.36%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 30/11/05 30/11/04 03/11/03 29/11/02 30/11/01 -
Price 1.03 0.56 0.23 0.44 0.48 0.28 0.66 -
P/RPS 24.07 4.86 1.78 3.65 5.50 3.07 7.44 21.60%
P/EPS 595.45 72.14 -189.53 16.63 10.08 -3.11 -11.55 -
EY 0.17 1.39 -0.53 6.01 9.92 -32.20 -8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 3.27 1.43 3.14 4.36 4.00 4.40 5.06%

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