[DBHD] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.58%
YoY- -275.66%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,104 17,097 26,079 16,739 45,473 38,804 22,408 13.48%
PBT 4,392 979 3,021 -1,677 1,698 4,081 2,430 48.21%
Tax 553 -653 -367 -380 -3,610 -1,559 -354 -
NP 4,945 326 2,654 -2,057 -1,912 2,522 2,076 78.07%
-
NP to SH 4,945 326 2,654 -2,057 -1,912 2,522 2,076 78.07%
-
Tax Rate -12.59% 66.70% 12.15% - 212.60% 38.20% 14.57% -
Total Cost 22,159 16,771 23,425 18,796 47,385 36,282 20,332 5.88%
-
Net Worth 131,081 131,215 124,894 124,211 129,856 110,337 105,337 15.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 131,081 131,215 124,894 124,211 129,856 110,337 105,337 15.64%
NOSH 784,920 815,000 780,588 791,153 796,666 788,125 768,888 1.38%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.24% 1.91% 10.18% -12.29% -4.20% 6.50% 9.26% -
ROE 3.77% 0.25% 2.13% -1.66% -1.47% 2.29% 1.97% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.45 2.10 3.34 2.12 5.71 4.92 2.91 11.98%
EPS 0.63 0.04 0.34 -0.26 -0.24 0.32 0.27 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.161 0.16 0.157 0.163 0.14 0.137 14.07%
Adjusted Per Share Value based on latest NOSH - 791,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.29 5.23 7.98 5.12 13.92 11.87 6.86 13.41%
EPS 1.51 0.10 0.81 -0.63 -0.59 0.77 0.64 76.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4015 0.3822 0.3801 0.3974 0.3377 0.3224 15.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.27 0.27 0.28 0.33 0.41 0.36 0.34 -
P/RPS 7.82 12.87 8.38 15.60 7.18 7.31 11.67 -23.36%
P/EPS 42.86 675.00 82.35 -126.92 -170.83 112.50 125.93 -51.15%
EY 2.33 0.15 1.21 -0.79 -0.59 0.89 0.79 105.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.68 1.75 2.10 2.52 2.57 2.48 -24.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 -
Price 0.34 0.23 0.25 0.23 0.42 0.44 0.33 -
P/RPS 9.85 10.96 7.48 10.87 7.36 8.94 11.32 -8.83%
P/EPS 53.97 575.00 73.53 -88.46 -175.00 137.50 122.22 -41.92%
EY 1.85 0.17 1.36 -1.13 -0.57 0.73 0.82 71.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.43 1.56 1.46 2.58 3.14 2.41 -10.48%

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