[DBHD] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 149.49%
YoY- -13.72%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 26,749 42,159 31,105 80,032 87,019 122,241 70,412 -14.88%
PBT 1,055 -12,063 -15,996 1,067 6,715 9,335 29,581 -42.59%
Tax 130 -1,401 594 2,754 -847 -5,480 -4,355 -
NP 1,185 -13,464 -15,402 3,821 5,868 3,855 25,226 -39.90%
-
NP to SH 765 -12,696 -12,547 5,063 5,868 3,855 25,226 -44.12%
-
Tax Rate -12.32% - - -258.11% 12.61% 58.70% 14.72% -
Total Cost 25,564 55,623 46,507 76,211 81,151 118,386 45,186 -9.04%
-
Net Worth 248,078 112,069 124,690 137,869 132,225 128,237 101,528 16.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 248,078 112,069 124,690 137,869 132,225 128,237 101,528 16.04%
NOSH 546,428 783,703 779,316 778,923 782,400 786,734 780,990 -5.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.43% -31.94% -49.52% 4.77% 6.74% 3.15% 35.83% -
ROE 0.31% -11.33% -10.06% 3.67% 4.44% 3.01% 24.85% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.90 5.38 3.99 10.27 11.12 15.54 9.02 -9.66%
EPS 0.14 -1.62 -1.61 0.65 0.75 0.49 3.23 -40.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.454 0.143 0.16 0.177 0.169 0.163 0.13 23.15%
Adjusted Per Share Value based on latest NOSH - 786,444
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.19 12.90 9.52 24.49 26.63 37.41 21.55 -14.87%
EPS 0.23 -3.89 -3.84 1.55 1.80 1.18 7.72 -44.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7592 0.343 0.3816 0.4219 0.4046 0.3924 0.3107 16.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.79 0.55 1.00 0.55 0.27 0.41 0.41 -
P/RPS 16.14 10.22 25.05 5.35 2.43 2.64 4.55 23.47%
P/EPS 564.29 -33.95 -62.11 84.62 36.00 83.67 12.69 88.11%
EY 0.18 -2.95 -1.61 1.18 2.78 1.20 7.88 -46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.85 6.25 3.11 1.60 2.52 3.15 -9.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 27/02/07 28/02/06 28/02/05 26/02/04 -
Price 0.74 0.42 0.84 1.11 0.34 0.42 0.45 -
P/RPS 15.12 7.81 21.05 10.80 3.06 2.70 4.99 20.27%
P/EPS 528.57 -25.93 -52.17 170.77 45.33 85.71 13.93 83.21%
EY 0.19 -3.86 -1.92 0.59 2.21 1.17 7.18 -45.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.94 5.25 6.27 2.01 2.58 3.46 -11.77%

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