[DBHD] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 58,354 53,480 46,162 41,412 43,627 38,476 64,976 -6.90% QoQ % 9.11% 15.85% 11.47% -5.08% 13.39% -40.78% - Horiz. % 89.81% 82.31% 71.04% 63.73% 67.14% 59.22% 100.00%
PBT 6,535 -1,574 -7,259 -2,407 -116 -3,775 -23,531 - QoQ % 515.18% 78.32% -201.58% -1,975.00% 96.93% 83.96% - Horiz. % -27.77% 6.69% 30.85% 10.23% 0.49% 16.04% 100.00%
Tax 4,389 -25,370 -9 -461 -425 -344 -184 - QoQ % 117.30% -281,788.91% 98.05% -8.47% -23.55% -86.96% - Horiz. % -2,385.33% 13,788.04% 4.89% 250.54% 230.98% 186.96% 100.00%
NP 10,924 -26,944 -7,268 -2,868 -541 -4,119 -23,715 - QoQ % 140.54% -270.72% -153.42% -430.13% 86.87% 82.63% - Horiz. % -46.06% 113.62% 30.65% 12.09% 2.28% 17.37% 100.00%
NP to SH 11,618 -28,080 -7,738 -3,353 -481 -4,556 -23,211 - QoQ % 141.37% -262.88% -130.78% -597.09% 89.44% 80.37% - Horiz. % -50.05% 120.98% 33.34% 14.45% 2.07% 19.63% 100.00%
Tax Rate -67.16 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 47,430 80,424 53,430 44,280 44,168 42,595 88,691 -34.04% QoQ % -41.03% 50.52% 20.66% 0.25% 3.69% -51.97% - Horiz. % 53.48% 90.68% 60.24% 49.93% 49.80% 48.03% 100.00%
Net Worth 97,706 107,837 135,940 143,782 143,270 143,907 151,229 -25.21% QoQ % -9.39% -20.67% -5.45% 0.36% -0.44% -4.84% - Horiz. % 64.61% 71.31% 89.89% 95.08% 94.74% 95.16% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 97,706 107,837 135,940 143,782 143,270 143,907 151,229 -25.21% QoQ % -9.39% -20.67% -5.45% 0.36% -0.44% -4.84% - Horiz. % 64.61% 71.31% 89.89% 95.08% 94.74% 95.16% 100.00%
NOSH 326,778 326,778 326,778 326,778 318,378 318,378 318,378 1.75% QoQ % 0.00% 0.00% 0.00% 2.64% 0.00% 0.00% - Horiz. % 102.64% 102.64% 102.64% 102.64% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 18.72 % -50.38 % -15.74 % -6.93 % -1.24 % -10.71 % -36.50 % - QoQ % 137.16% -220.08% -127.13% -458.87% 88.42% 70.66% - Horiz. % -51.29% 138.03% 43.12% 18.99% 3.40% 29.34% 100.00%
ROE 11.89 % -26.04 % -5.69 % -2.33 % -0.34 % -3.17 % -15.35 % - QoQ % 145.66% -357.64% -144.21% -585.29% 89.27% 79.35% - Horiz. % -77.46% 169.64% 37.07% 15.18% 2.21% 20.65% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.86 16.37 14.13 12.67 13.70 12.08 20.41 -8.49% QoQ % 9.10% 15.85% 11.52% -7.52% 13.41% -40.81% - Horiz. % 87.51% 80.21% 69.23% 62.08% 67.12% 59.19% 100.00%
EPS 3.55 -8.59 -2.37 -0.99 -0.15 -1.43 -7.32 - QoQ % 141.33% -262.45% -139.39% -560.00% 89.51% 80.46% - Horiz. % -48.50% 117.35% 32.38% 13.52% 2.05% 19.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2990 0.3300 0.4160 0.4400 0.4500 0.4520 0.4750 -26.49% QoQ % -9.39% -20.67% -5.45% -2.22% -0.44% -4.84% - Horiz. % 62.95% 69.47% 87.58% 92.63% 94.74% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 326,778 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.86 16.37 14.13 12.67 13.35 11.77 19.88 -6.88% QoQ % 9.10% 15.85% 11.52% -5.09% 13.42% -40.79% - Horiz. % 89.84% 82.34% 71.08% 63.73% 67.15% 59.21% 100.00%
EPS 3.55 -8.59 -2.37 -0.99 -0.15 -1.39 -7.10 - QoQ % 141.33% -262.45% -139.39% -560.00% 89.21% 80.42% - Horiz. % -50.00% 120.99% 33.38% 13.94% 2.11% 19.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2990 0.3300 0.4160 0.4400 0.4384 0.4404 0.4628 -25.21% QoQ % -9.39% -20.67% -5.45% 0.36% -0.45% -4.84% - Horiz. % 64.61% 71.31% 89.89% 95.07% 94.73% 95.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7600 0.4800 0.5050 0.5000 0.5050 0.4950 0.3450 -
P/RPS 4.26 2.93 3.57 3.95 3.69 4.10 1.69 84.91% QoQ % 45.39% -17.93% -9.62% 7.05% -10.00% 142.60% - Horiz. % 252.07% 173.37% 211.24% 233.73% 218.34% 242.60% 100.00%
P/EPS 21.38 -5.59 -21.33 -48.73 -334.26 -34.59 -4.73 - QoQ % 482.47% 73.79% 56.23% 85.42% -866.35% -631.29% - Horiz. % -452.01% 118.18% 450.95% 1,030.23% 7,066.81% 731.29% 100.00%
EY 4.68 -17.90 -4.69 -2.05 -0.30 -2.89 -21.13 - QoQ % 126.15% -281.66% -128.78% -583.33% 89.62% 86.32% - Horiz. % -22.15% 84.71% 22.20% 9.70% 1.42% 13.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.54 1.45 1.21 1.14 1.12 1.10 0.73 129.10% QoQ % 75.17% 19.83% 6.14% 1.79% 1.82% 50.68% - Horiz. % 347.95% 198.63% 165.75% 156.16% 153.42% 150.68% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 23/02/22 30/11/21 28/09/21 -
Price 0.7900 0.7750 0.5050 0.5000 0.5000 0.5000 0.4950 -
P/RPS 4.42 4.74 3.57 3.95 3.65 4.14 2.43 48.85% QoQ % -6.75% 32.77% -9.62% 8.22% -11.84% 70.37% - Horiz. % 181.89% 195.06% 146.91% 162.55% 150.21% 170.37% 100.00%
P/EPS 22.22 -9.02 -21.33 -48.73 -330.96 -34.94 -6.79 - QoQ % 346.34% 57.71% 56.23% 85.28% -847.22% -414.58% - Horiz. % -327.25% 132.84% 314.14% 717.67% 4,874.23% 514.58% 100.00%
EY 4.50 -11.09 -4.69 -2.05 -0.30 -2.86 -14.73 - QoQ % 140.58% -136.46% -128.78% -583.33% 89.51% 80.58% - Horiz. % -30.55% 75.29% 31.84% 13.92% 2.04% 19.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.64 2.35 1.21 1.14 1.11 1.11 1.04 85.77% QoQ % 12.34% 94.21% 6.14% 2.70% 0.00% 6.73% - Horiz. % 253.85% 225.96% 116.35% 109.62% 106.73% 106.73% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DBHD Q3FY2022_30052022.pdf 
