[DBHD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -428.67%
YoY- -172.86%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 183,200 177,476 175,854 173,292 207,222 205,610 207,158 -7.83%
PBT -24,565 -16,702 -17,028 -13,960 2,223 2,530 7,850 -
Tax -3,311 -2,646 -2,492 -2,192 -5,142 -6,073 -4,680 -20.51%
NP -27,876 -19,349 -19,520 -16,152 -2,919 -3,542 3,170 -
-
NP to SH -27,118 -19,374 -19,748 -15,432 -2,919 -3,542 360 -
-
Tax Rate - - - - 231.31% 240.04% 59.62% -
Total Cost 211,076 196,825 195,374 189,444 210,141 209,153 203,988 2.29%
-
Net Worth 87,551 100,236 104,930 110,801 76,264 76,620 1,019,683 -80.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 87,551 100,236 104,930 110,801 76,264 76,620 1,019,683 -80.39%
NOSH 309,371 309,371 309,529 308,640 205,563 205,968 2,641,666 -75.90%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -15.22% -10.90% -11.10% -9.32% -1.41% -1.72% 1.53% -
ROE -30.97% -19.33% -18.82% -13.93% -3.83% -4.62% 0.04% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.22 57.37 56.81 56.15 100.81 99.83 7.84 282.62%
EPS -8.77 -6.27 -6.38 -5.00 -1.42 -1.72 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.324 0.339 0.359 0.371 0.372 0.386 -18.61%
Adjusted Per Share Value based on latest NOSH - 308,640
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.06 54.31 53.81 53.03 63.41 62.92 63.39 -7.83%
EPS -8.30 -5.93 -6.04 -4.72 -0.89 -1.08 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.3067 0.3211 0.3391 0.2334 0.2345 3.1204 -80.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.525 0.72 0.65 0.815 0.755 0.59 0.80 -
P/RPS 0.89 1.26 1.14 1.45 0.75 0.59 10.20 -80.18%
P/EPS -5.99 -11.50 -10.19 -16.30 -53.17 -34.30 5,870.37 -
EY -16.70 -8.70 -9.82 -6.13 -1.88 -2.92 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.22 1.92 2.27 2.04 1.59 2.07 -6.85%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 26/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.605 0.58 0.705 0.66 0.63 0.89 0.51 -
P/RPS 1.02 1.01 1.24 1.18 0.62 0.89 6.50 -70.74%
P/EPS -6.90 -9.26 -11.05 -13.20 -44.37 -51.74 3,742.36 -
EY -14.49 -10.80 -9.05 -7.58 -2.25 -1.93 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.79 2.08 1.84 1.70 2.39 1.32 37.80%

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