[DBHD] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 204.24%
YoY- 185.24%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 184,551 193,010 89,614 40,507 41,993 41,150 33,667 32.75%
PBT 17,451 989 -10,899 7,782 -9,606 -20,031 -7,810 -
Tax -3,977 -2,592 -1,046 780 -822 -2,475 9,189 -
NP 13,474 -1,603 -11,945 8,562 -10,428 -22,506 1,379 46.16%
-
NP to SH 12,553 -262 -12,754 7,971 -9,351 -19,225 1,361 44.76%
-
Tax Rate 22.79% 262.08% - -10.02% - - - -
Total Cost 171,077 194,613 101,559 31,945 52,421 63,656 32,288 32.00%
-
Net Worth 124,993 113,845 101,557 115,926 183,309 115,863 136,903 -1.50%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 124,993 113,845 101,557 115,926 183,309 115,863 136,903 -1.50%
NOSH 307,866 248,571 250,759 250,380 425,312 777,605 786,800 -14.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.30% -0.83% -13.33% 21.14% -24.83% -54.69% 4.10% -
ROE 10.04% -0.23% -12.56% 6.88% -5.10% -16.59% 0.99% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 59.95 77.65 35.74 16.18 9.87 5.29 4.28 55.19%
EPS 4.08 -0.11 -5.09 3.18 -2.20 -2.47 0.17 69.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.458 0.405 0.463 0.431 0.149 0.174 15.15%
Adjusted Per Share Value based on latest NOSH - 250,380
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 56.48 59.06 27.42 12.40 12.85 12.59 10.30 32.75%
EPS 3.84 -0.08 -3.90 2.44 -2.86 -5.88 0.42 44.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3484 0.3108 0.3548 0.561 0.3546 0.4189 -1.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.405 0.38 0.58 0.75 0.75 0.45 1.23 -
P/RPS 0.68 0.49 1.62 4.64 7.60 8.50 28.75 -46.39%
P/EPS 9.93 -360.52 -11.40 23.56 -34.11 -18.20 711.07 -50.89%
EY 10.07 -0.28 -8.77 4.24 -2.93 -5.49 0.14 103.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.43 1.62 1.74 3.02 7.07 -27.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 29/11/07 -
Price 0.39 0.38 0.70 0.70 0.75 0.45 1.03 -
P/RPS 0.65 0.49 1.96 4.33 7.60 8.50 24.07 -45.19%
P/EPS 9.56 -360.52 -13.76 21.99 -34.11 -18.20 595.45 -49.74%
EY 10.45 -0.28 -7.27 4.55 -2.93 -5.49 0.17 98.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.73 1.51 1.74 3.02 5.92 -26.13%

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