[DBHD] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 26.71%
YoY- 31.04%
Quarter Report
View:
Show?
TTM Result
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 182,910 288,422 289,057 232,325 186,121 215,677 195,199 -0.99%
PBT -14,091 29,871 21,632 -6,415 -12,202 4,721 414 -
Tax -1,306 -5,139 -2,108 -3,957 -2,572 -6,921 -2,439 -9.15%
NP -15,397 24,732 19,524 -10,372 -14,774 -2,200 -2,025 36.60%
-
NP to SH -15,047 26,654 18,008 -10,295 -14,930 -3,526 -1,168 48.13%
-
Tax Rate - 17.20% 9.74% - - 146.60% 589.13% -
Total Cost 198,307 263,690 269,533 242,697 200,895 217,877 197,224 0.08%
-
Net Worth 171,924 179,561 154,728 90,336 100,236 62,141 120,947 5.55%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,924 179,561 154,728 90,336 100,236 62,141 120,947 5.55%
NOSH 318,378 318,371 318,371 309,371 309,371 167,047 310,121 0.40%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -8.42% 8.57% 6.75% -4.46% -7.94% -1.02% -1.04% -
ROE -8.75% 14.84% 11.64% -11.40% -14.89% -5.67% -0.97% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 57.45 90.59 90.79 75.10 60.16 129.11 62.94 -1.39%
EPS -4.73 8.37 5.66 -3.33 -4.83 -2.11 -0.38 47.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.564 0.486 0.292 0.324 0.372 0.39 5.13%
Adjusted Per Share Value based on latest NOSH - 309,371
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 55.97 88.26 88.46 71.10 56.96 66.00 59.73 -0.99%
EPS -4.60 8.16 5.51 -3.15 -4.57 -1.08 -0.36 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5261 0.5495 0.4735 0.2764 0.3067 0.1902 0.3701 5.55%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.39 0.395 0.37 0.575 0.72 0.59 1.32 -
P/RPS 0.68 0.44 0.41 0.77 1.20 0.46 2.10 -15.91%
P/EPS -8.25 4.72 6.54 -17.28 -14.92 -27.95 -350.48 -43.80%
EY -12.12 21.19 15.29 -5.79 -6.70 -3.58 -0.29 77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.76 1.97 2.22 1.59 3.38 -21.16%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/05/21 12/11/19 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 -
Price 0.37 0.485 0.365 0.545 0.58 0.89 1.27 -
P/RPS 0.64 0.54 0.40 0.73 0.96 0.69 2.02 -16.19%
P/EPS -7.83 5.79 6.45 -16.38 -12.02 -42.16 -337.20 -43.92%
EY -12.77 17.26 15.50 -6.11 -8.32 -2.37 -0.30 78.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.75 1.87 1.79 2.39 3.26 -21.23%

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