[DBHD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.04%
YoY- 51.36%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 193,010 89,614 40,507 41,993 41,150 33,667 91,078 13.32%
PBT 989 -10,899 7,782 -9,606 -20,031 -7,810 5,500 -24.85%
Tax -2,592 -1,046 780 -822 -2,475 9,189 214 -
NP -1,603 -11,945 8,562 -10,428 -22,506 1,379 5,714 -
-
NP to SH -262 -12,754 7,971 -9,351 -19,225 1,361 6,130 -
-
Tax Rate 262.08% - -10.02% - - - -3.89% -
Total Cost 194,613 101,559 31,945 52,421 63,656 32,288 85,364 14.70%
-
Net Worth 113,845 101,557 115,926 183,309 115,863 136,903 135,034 -2.80%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 113,845 101,557 115,926 183,309 115,863 136,903 135,034 -2.80%
NOSH 248,571 250,759 250,380 425,312 777,605 786,800 789,677 -17.50%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.83% -13.33% 21.14% -24.83% -54.69% 4.10% 6.27% -
ROE -0.23% -12.56% 6.88% -5.10% -16.59% 0.99% 4.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.65 35.74 16.18 9.87 5.29 4.28 11.53 37.38%
EPS -0.11 -5.09 3.18 -2.20 -2.47 0.17 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.405 0.463 0.431 0.149 0.174 0.171 17.82%
Adjusted Per Share Value based on latest NOSH - 425,312
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.06 27.42 12.40 12.85 12.59 10.30 27.87 13.32%
EPS -0.08 -3.90 2.44 -2.86 -5.88 0.42 1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3484 0.3108 0.3548 0.561 0.3546 0.4189 0.4132 -2.80%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.38 0.58 0.75 0.75 0.45 1.23 0.44 -
P/RPS 0.49 1.62 4.64 7.60 8.50 28.75 3.81 -28.93%
P/EPS -360.52 -11.40 23.56 -34.11 -18.20 711.07 56.68 -
EY -0.28 -8.77 4.24 -2.93 -5.49 0.14 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.43 1.62 1.74 3.02 7.07 2.57 -17.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 29/11/07 24/11/06 -
Price 0.38 0.70 0.70 0.75 0.45 1.03 0.56 -
P/RPS 0.49 1.96 4.33 7.60 8.50 24.07 4.86 -31.75%
P/EPS -360.52 -13.76 21.99 -34.11 -18.20 595.45 72.14 -
EY -0.28 -7.27 4.55 -2.93 -5.49 0.17 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.73 1.51 1.74 3.02 5.92 3.27 -20.41%

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