[DBHD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1712.46%
YoY- 1501.0%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,854 207,158 202,316 179,196 205,642 6,492 7,796 68.01%
PBT -17,028 7,850 7,372 27,660 -568 -1,740 414 -
Tax -2,492 -4,680 -4,190 -1,588 -1,384 -302 -198 52.45%
NP -19,520 3,170 3,182 26,072 -1,952 -2,042 216 -
-
NP to SH -19,748 360 3,182 25,302 -1,806 -2,300 -1,078 62.29%
-
Tax Rate - 59.62% 56.84% 5.74% - - 47.83% -
Total Cost 195,374 203,988 199,134 153,124 207,594 8,534 7,580 71.78%
-
Net Worth 104,930 1,019,683 123,002 128,056 99,864 103,249 110,739 -0.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 104,930 1,019,683 123,002 128,056 99,864 103,249 110,739 -0.89%
NOSH 309,529 2,641,666 308,275 309,315 250,916 249,999 245,000 3.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -11.10% 1.53% 1.57% 14.55% -0.95% -31.45% 2.77% -
ROE -18.82% 0.04% 2.59% 19.76% -1.81% -2.23% -0.97% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 56.81 7.84 65.63 57.93 81.96 2.60 3.18 61.61%
EPS -6.38 0.12 1.06 8.18 -0.72 -0.92 -0.44 56.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.339 0.386 0.399 0.414 0.398 0.413 0.452 -4.67%
Adjusted Per Share Value based on latest NOSH - 309,095
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.81 63.39 61.91 54.84 62.93 1.99 2.39 67.95%
EPS -6.04 0.11 0.97 7.74 -0.55 -0.70 -0.33 62.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3211 3.1204 0.3764 0.3919 0.3056 0.316 0.3389 -0.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.65 0.80 1.58 0.40 0.44 0.44 0.79 -
P/RPS 1.14 10.20 2.41 0.69 0.54 16.94 24.83 -40.13%
P/EPS -10.19 5,870.37 153.07 4.89 -61.13 -47.83 -179.55 -37.98%
EY -9.82 0.02 0.65 20.45 -1.64 -2.09 -0.56 61.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.07 3.96 0.97 1.11 1.07 1.75 1.55%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 22/08/14 28/08/13 16/08/12 25/08/11 27/08/10 -
Price 0.705 0.51 1.52 0.40 0.40 0.48 0.73 -
P/RPS 1.24 6.50 2.32 0.69 0.49 18.48 22.94 -38.48%
P/EPS -11.05 3,742.36 147.26 4.89 -55.57 -52.17 -165.91 -36.30%
EY -9.05 0.03 0.68 20.45 -1.80 -1.92 -0.60 57.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.32 3.81 0.97 1.01 1.16 1.62 4.24%

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