[DBHD] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 3524.93%
YoY- 1501.0%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,540 184,254 136,491 89,598 45,176 197,340 149,280 -54.71%
PBT -1,191 10,201 12,138 13,830 841 5,751 438 -
Tax -367 -1,251 -1,324 -794 -301 -3,811 -1,158 -53.54%
NP -1,558 8,950 10,814 13,036 540 1,940 -720 67.37%
-
NP to SH -1,558 9,335 10,342 12,651 349 1,575 -636 81.82%
-
Tax Rate - 12.26% 10.91% 5.74% 35.79% 66.27% 264.38% -
Total Cost 47,098 175,304 125,677 76,562 44,636 195,400 150,000 -53.83%
-
Net Worth 123,430 125,925 125,714 128,056 118,660 115,500 116,515 3.92%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,430 125,925 125,714 128,056 118,660 115,500 116,515 3.92%
NOSH 306,279 309,399 309,640 309,315 317,272 308,823 254,400 13.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.42% 4.86% 7.92% 14.55% 1.20% 0.98% -0.48% -
ROE -1.26% 7.41% 8.23% 9.88% 0.29% 1.36% -0.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.87 59.55 44.08 28.97 14.24 63.90 58.68 -59.98%
EPS -0.43 3.02 3.34 4.09 0.11 0.51 -0.25 43.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.407 0.406 0.414 0.374 0.374 0.458 -8.18%
Adjusted Per Share Value based on latest NOSH - 309,095
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 13.94 56.38 41.77 27.42 13.82 60.39 45.68 -54.70%
EPS -0.48 2.86 3.16 3.87 0.11 0.48 -0.19 85.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.3854 0.3847 0.3919 0.3631 0.3534 0.3566 3.91%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.87 0.41 0.405 0.40 0.405 0.51 0.38 -
P/RPS 5.85 0.69 0.92 1.38 2.84 0.80 0.65 333.25%
P/EPS -171.03 13.59 12.13 9.78 368.18 100.00 -152.00 8.18%
EY -0.58 7.36 8.25 10.23 0.27 1.00 -0.66 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.01 1.00 0.97 1.08 1.36 0.83 89.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 -
Price 1.46 0.595 0.39 0.40 0.43 0.395 0.38 -
P/RPS 9.82 1.00 0.88 1.38 3.02 0.62 0.65 512.13%
P/EPS -287.01 19.72 11.68 9.78 390.91 77.45 -152.00 52.82%
EY -0.35 5.07 8.56 10.23 0.26 1.29 -0.66 -34.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.46 0.96 0.97 1.15 1.06 0.83 167.18%

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