[DBHD] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 77.67%
YoY- -43.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 12,699 63,974 59,915 76,769 52,137 46,239 51,956 -20.91%
PBT -8,076 1,108 2,323 7,639 14,651 3,658 -11,538 -5.76%
Tax 5,916 -339 -1,400 -1,870 -4,513 -1,974 11,538 -10.53%
NP -2,160 769 923 5,769 10,138 1,684 0 -
-
NP to SH -1,783 1,522 923 5,769 10,138 1,684 -16,569 -31.02%
-
Tax Rate - 30.60% 60.27% 24.48% 30.80% 53.96% - -
Total Cost 14,859 63,205 58,992 71,000 41,999 44,555 51,956 -18.82%
-
Net Worth 134,887 136,980 123,835 109,143 85,783 53,581 117,233 2.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 134,887 136,980 123,835 109,143 85,783 53,581 117,233 2.36%
NOSH 775,217 801,052 769,166 779,594 779,846 765,454 781,556 -0.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -17.01% 1.20% 1.54% 7.51% 19.44% 3.64% 0.00% -
ROE -1.32% 1.11% 0.75% 5.29% 11.82% 3.14% -14.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.64 7.99 7.79 9.85 6.69 6.04 6.65 -20.80%
EPS -0.23 0.19 0.12 0.74 1.30 0.22 -2.12 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.174 0.171 0.161 0.14 0.11 0.07 0.15 2.50%
Adjusted Per Share Value based on latest NOSH - 788,125
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 3.89 19.58 18.34 23.49 15.95 14.15 15.90 -20.90%
EPS -0.55 0.47 0.28 1.77 3.10 0.52 -5.07 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4128 0.4192 0.379 0.334 0.2625 0.164 0.3588 2.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.23 0.44 0.27 0.36 0.44 0.28 0.50 -
P/RPS 75.09 5.51 3.47 3.66 6.58 4.64 7.52 46.71%
P/EPS -534.78 231.58 225.00 48.65 33.85 127.27 -23.58 68.20%
EY -0.19 0.43 0.44 2.06 2.95 0.79 -4.24 -40.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.07 2.57 1.68 2.57 4.00 4.00 3.33 13.36%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 24/11/06 30/11/05 30/11/04 03/11/03 29/11/02 30/11/01 -
Price 1.03 0.56 0.23 0.44 0.48 0.28 0.66 -
P/RPS 62.88 7.01 2.95 4.47 7.18 4.64 9.93 35.99%
P/EPS -447.83 294.74 191.67 59.46 36.92 127.27 -31.13 55.91%
EY -0.22 0.34 0.52 1.68 2.71 0.79 -3.21 -36.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.92 3.27 1.43 3.14 4.36 4.00 4.40 5.06%

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