[DBHD] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -81.51%
YoY- -84.71%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 40,849 80,032 87,019 122,242 70,412 61,543 77,068 -10.03%
PBT -16,133 1,151 6,715 9,337 29,581 28,666 -82,754 -23.84%
Tax 731 2,668 -847 -5,480 -4,355 -344 15,144 -39.64%
NP -15,402 3,819 5,868 3,857 25,226 28,322 -67,610 -21.84%
-
NP to SH -12,942 4,724 5,868 3,857 25,226 28,322 -88,814 -27.44%
-
Tax Rate - -231.80% 12.61% 58.69% 14.72% 1.20% - -
Total Cost 56,251 76,213 81,151 118,385 45,186 33,221 144,678 -14.56%
-
Net Worth 125,579 138,414 131,081 129,856 101,629 78,017 46,912 17.82%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 125,579 138,414 131,081 129,856 101,629 78,017 46,912 17.82%
NOSH 780,000 786,444 784,920 796,666 781,761 780,175 781,872 -0.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -37.70% 4.77% 6.74% 3.16% 35.83% 46.02% -87.73% -
ROE -10.31% 3.41% 4.48% 2.97% 24.82% 36.30% -189.32% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.24 10.18 11.09 15.34 9.01 7.89 9.86 -9.99%
EPS -1.66 0.60 0.75 0.48 3.23 3.63 -11.36 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.176 0.167 0.163 0.13 0.10 0.06 17.87%
Adjusted Per Share Value based on latest NOSH - 796,666
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 12.50 24.49 26.63 37.41 21.55 18.83 23.58 -10.03%
EPS -3.96 1.45 1.80 1.18 7.72 8.67 -27.18 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3843 0.4236 0.4011 0.3974 0.311 0.2387 0.1436 17.82%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.00 0.55 0.27 0.41 0.41 0.25 0.56 -
P/RPS 19.09 5.40 2.44 2.67 4.55 3.17 5.68 22.37%
P/EPS -60.27 91.56 36.12 84.69 12.71 6.89 -4.93 51.74%
EY -1.66 1.09 2.77 1.18 7.87 14.52 -20.28 -34.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 3.13 1.62 2.52 3.15 2.50 9.33 -6.55%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 27/02/07 28/02/06 28/02/05 26/02/04 27/02/03 28/02/02 -
Price 0.84 1.11 0.34 0.42 0.45 0.30 0.53 -
P/RPS 16.04 10.91 3.07 2.74 5.00 3.80 5.38 19.95%
P/EPS -50.63 184.79 45.48 86.75 13.95 8.26 -4.67 48.74%
EY -1.98 0.54 2.20 1.15 7.17 12.10 -21.43 -32.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.22 6.31 2.04 2.58 3.46 3.00 8.83 -8.38%

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