[DBHD] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.25%
YoY- 1726.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 133,107 154,208 147,436 136,491 149,280 149,602 29,078 28.82%
PBT -12,527 1,898 2,351 12,138 438 1,748 1,329 -
Tax -1,985 -4,555 -2,513 -1,324 -1,158 -1,300 -180 49.13%
NP -14,512 -2,657 -162 10,814 -720 448 1,149 -
-
NP to SH -14,531 -2,657 -162 10,342 -636 202 2,090 -
-
Tax Rate - 239.99% 106.89% 10.91% 264.38% 74.37% 13.54% -
Total Cost 147,619 156,865 147,598 125,677 150,000 149,154 27,929 31.94%
-
Net Worth 100,236 76,620 120,576 125,714 116,515 101,444 115,198 -2.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 100,236 76,620 120,576 125,714 116,515 101,444 115,198 -2.29%
NOSH 309,371 205,968 309,171 309,640 254,400 250,480 248,809 3.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -10.90% -1.72% -0.11% 7.92% -0.48% 0.30% 3.95% -
ROE -14.50% -3.47% -0.13% 8.23% -0.55% 0.20% 1.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.03 74.87 47.69 44.08 58.68 59.73 11.69 24.23%
EPS -4.70 -1.29 -0.14 3.34 -0.25 0.08 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.372 0.39 0.406 0.458 0.405 0.463 -5.77%
Adjusted Per Share Value based on latest NOSH - 307,866
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.73 47.19 45.12 41.77 45.68 45.78 8.90 28.82%
EPS -4.45 -0.81 -0.05 3.16 -0.19 0.06 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.2345 0.369 0.3847 0.3566 0.3104 0.3525 -2.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.72 0.59 1.32 0.405 0.38 0.58 0.75 -
P/RPS 1.67 0.79 2.77 0.92 0.65 0.97 6.42 -20.08%
P/EPS -15.33 -45.74 -2,519.18 12.13 -152.00 719.20 89.29 -
EY -6.52 -2.19 -0.04 8.25 -0.66 0.14 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.59 3.38 1.00 0.83 1.43 1.62 5.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 21/11/14 21/11/13 29/11/12 25/11/11 29/11/10 -
Price 0.58 0.89 1.27 0.39 0.38 0.70 0.70 -
P/RPS 1.35 1.19 2.66 0.88 0.65 1.17 5.99 -21.97%
P/EPS -12.35 -68.99 -2,423.75 11.68 -152.00 868.00 83.33 -
EY -8.10 -1.45 -0.04 8.56 -0.66 0.12 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.39 3.26 0.96 0.83 1.73 1.51 2.87%

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