[DBHD] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 487.76%
YoY- 140.85%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 136,491 149,280 149,602 29,078 15,320 17,865 12,699 48.50%
PBT 12,138 438 1,748 1,329 -5,398 -7,837 -8,076 -
Tax -1,324 -1,158 -1,300 -180 -830 -1,427 5,916 -
NP 10,814 -720 448 1,149 -6,228 -9,264 -2,160 -
-
NP to SH 10,342 -636 202 2,090 -5,116 -8,461 -1,783 -
-
Tax Rate 10.91% 264.38% 74.37% 13.54% - - - -
Total Cost 125,677 150,000 149,154 27,929 21,548 27,129 14,859 42.69%
-
Net Worth 125,714 116,515 101,444 115,198 286,363 116,730 134,887 -1.16%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 125,714 116,515 101,444 115,198 286,363 116,730 134,887 -1.16%
NOSH 309,640 254,400 250,480 248,809 664,415 783,425 775,217 -14.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.92% -0.48% 0.30% 3.95% -40.65% -51.86% -17.01% -
ROE 8.23% -0.55% 0.20% 1.81% -1.79% -7.25% -1.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.08 58.68 59.73 11.69 2.31 2.28 1.64 72.98%
EPS 3.34 -0.25 0.08 0.84 -0.77 -1.08 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.458 0.405 0.463 0.431 0.149 0.174 15.15%
Adjusted Per Share Value based on latest NOSH - 250,380
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.77 45.68 45.78 8.90 4.69 5.47 3.89 48.47%
EPS 3.16 -0.19 0.06 0.64 -1.57 -2.59 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3566 0.3104 0.3525 0.8763 0.3572 0.4128 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.405 0.38 0.58 0.75 0.75 0.45 1.23 -
P/RPS 0.92 0.65 0.97 6.42 32.53 19.73 75.09 -51.95%
P/EPS 12.13 -152.00 719.20 89.29 -97.40 -41.67 -534.78 -
EY 8.25 -0.66 0.14 1.12 -1.03 -2.40 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.83 1.43 1.62 1.74 3.02 7.07 -27.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 28/11/08 29/11/07 -
Price 0.39 0.38 0.70 0.70 0.75 0.45 1.03 -
P/RPS 0.88 0.65 1.17 5.99 32.53 19.73 62.88 -50.87%
P/EPS 11.68 -152.00 868.00 83.33 -97.40 -41.67 -447.83 -
EY 8.56 -0.66 0.12 1.20 -1.03 -2.40 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 1.73 1.51 1.74 3.02 5.92 -26.13%

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