[DBHD] QoQ 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 105,388 127,095 123,424 122,242 95,044 78,576 71,292 29.73%
PBT 4,021 7,123 6,532 9,337 22,569 22,606 23,698 -69.31%
Tax -5,010 -5,916 -5,903 -5,480 -1,712 -1,181 -2,133 76.60%
NP -989 1,207 629 3,857 20,857 21,425 21,565 -
-
NP to SH -989 1,207 629 3,857 20,857 21,425 21,565 -
-
Tax Rate 124.60% 83.05% 90.37% 58.69% 7.59% 5.22% 9.00% -
Total Cost 106,377 125,888 122,795 118,385 74,187 57,151 49,727 65.94%
-
Net Worth 131,215 124,894 124,211 129,856 110,337 105,337 104,609 16.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 131,215 124,894 124,211 129,856 110,337 105,337 104,609 16.29%
NOSH 815,000 780,588 791,153 796,666 788,125 768,888 780,666 2.90%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.94% 0.95% 0.51% 3.16% 21.94% 27.27% 30.25% -
ROE -0.75% 0.97% 0.51% 2.97% 18.90% 20.34% 20.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.93 16.28 15.60 15.34 12.06 10.22 9.13 26.08%
EPS -0.12 0.15 0.08 0.48 2.65 2.79 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.16 0.157 0.163 0.14 0.137 0.134 13.00%
Adjusted Per Share Value based on latest NOSH - 796,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.25 38.89 37.77 37.41 29.09 24.05 21.82 29.72%
EPS -0.30 0.37 0.19 1.18 6.38 6.56 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.3822 0.3801 0.3974 0.3377 0.3224 0.3201 16.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.27 0.28 0.33 0.41 0.36 0.34 0.41 -
P/RPS 2.09 1.72 2.12 2.67 2.99 3.33 4.49 -39.91%
P/EPS -222.50 181.08 415.07 84.69 13.60 12.20 14.84 -
EY -0.45 0.55 0.24 1.18 7.35 8.20 6.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.75 2.10 2.52 2.57 2.48 3.06 -32.92%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 30/11/04 27/08/04 27/05/04 -
Price 0.23 0.25 0.23 0.42 0.44 0.33 0.34 -
P/RPS 1.78 1.54 1.47 2.74 3.65 3.23 3.72 -38.79%
P/EPS -189.53 161.68 289.29 86.75 16.63 11.84 12.31 -
EY -0.53 0.62 0.35 1.15 6.01 8.44 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.56 1.46 2.58 3.14 2.41 2.54 -31.79%

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