[DBHD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -223.7%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 45,176 197,340 149,280 102,821 45,928 193,300 149,602 -54.95%
PBT 841 5,751 438 -284 887 2,392 1,748 -38.57%
Tax -301 -3,811 -1,158 -692 -360 -2,734 -1,300 -62.25%
NP 540 1,940 -720 -976 527 -342 448 13.24%
-
NP to SH 349 1,575 -636 -903 730 669 202 43.93%
-
Tax Rate 35.79% 66.27% 264.38% - 40.59% 114.30% 74.37% -
Total Cost 44,636 195,400 150,000 103,797 45,401 193,642 149,154 -55.22%
-
Net Worth 118,660 115,500 116,515 99,864 101,173 114,621 101,444 11.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 118,660 115,500 116,515 99,864 101,173 114,621 101,444 11.00%
NOSH 317,272 308,823 254,400 250,916 250,428 251,363 250,480 17.05%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.20% 0.98% -0.48% -0.95% 1.15% -0.18% 0.30% -
ROE 0.29% 1.36% -0.55% -0.90% 0.72% 0.58% 0.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.24 63.90 58.68 40.98 18.34 76.90 59.73 -61.51%
EPS 0.11 0.51 -0.25 -0.36 0.29 0.27 0.08 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.374 0.458 0.398 0.404 0.456 0.405 -5.16%
Adjusted Per Share Value based on latest NOSH - 251,475
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.82 60.39 45.68 31.47 14.05 59.15 45.78 -54.96%
EPS 0.11 0.48 -0.19 -0.28 0.22 0.20 0.06 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3534 0.3566 0.3056 0.3096 0.3508 0.3104 11.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.405 0.51 0.38 0.44 0.55 0.61 0.58 -
P/RPS 2.84 0.80 0.65 1.07 3.00 0.79 0.97 104.52%
P/EPS 368.18 100.00 -152.00 -122.26 188.68 229.20 719.20 -35.97%
EY 0.27 1.00 -0.66 -0.82 0.53 0.44 0.14 54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.36 0.83 1.11 1.36 1.34 1.43 -17.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 25/11/11 -
Price 0.43 0.395 0.38 0.40 0.52 0.61 0.70 -
P/RPS 3.02 0.62 0.65 0.98 2.84 0.79 1.17 88.06%
P/EPS 390.91 77.45 -152.00 -111.15 178.39 229.20 868.00 -41.21%
EY 0.26 1.29 -0.66 -0.90 0.56 0.44 0.12 67.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 0.83 1.01 1.29 1.34 1.73 -23.81%

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