[DGB] QoQ Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 18.74%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,252 7,552 8,800 10,053 7,928 11,180 11,561 -7.70%
PBT -578 552 -5,159 -2,918 -3,518 -2,112 -2,551 -62.86%
Tax 0 0 0 0 0 0 27 -
NP -578 552 -5,159 -2,918 -3,518 -2,112 -2,524 -62.60%
-
NP to SH -576 556 -5,112 -2,888 -3,554 -2,152 -2,467 -62.11%
-
Tax Rate - 0.00% - - - - - -
Total Cost 10,830 7,000 13,959 12,971 11,446 13,292 14,085 -16.08%
-
Net Worth 7,999 7,722 6,663 7,782 8,698 6,868 8,002 -0.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,999 7,722 6,663 7,782 8,698 6,868 8,002 -0.02%
NOSH 159,999 154,444 133,277 129,700 124,265 114,468 114,319 25.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -5.64% 7.31% -58.63% -29.03% -44.37% -18.89% -21.83% -
ROE -7.20% 7.20% -76.71% -37.11% -40.86% -31.33% -30.83% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.41 4.89 6.60 7.75 6.38 9.77 10.11 -26.21%
EPS -0.36 0.36 -3.84 -2.23 -2.86 -1.88 -2.16 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.07 0.06 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 129,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.03 2.97 3.46 3.95 3.12 4.40 4.55 -7.77%
EPS -0.23 0.22 -2.01 -1.14 -1.40 -0.85 -0.97 -61.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0304 0.0262 0.0306 0.0342 0.027 0.0315 0.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.125 0.085 0.16 0.10 0.105 0.11 0.085 -
P/RPS 1.95 1.74 2.42 1.29 1.65 1.13 0.84 75.41%
P/EPS -34.72 23.61 -4.17 -4.49 -3.67 -5.85 -3.94 327.20%
EY -2.88 4.24 -23.97 -22.27 -27.24 -17.09 -25.39 -76.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.70 3.20 1.67 1.50 1.83 1.21 62.29%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 25/11/14 29/08/14 26/05/14 26/02/14 28/11/13 -
Price 0.08 0.15 0.135 0.13 0.10 0.11 0.215 -
P/RPS 1.25 3.07 2.04 1.68 1.57 1.13 2.13 -29.92%
P/EPS -22.22 41.67 -3.52 -5.84 -3.50 -5.85 -9.96 70.81%
EY -4.50 2.40 -28.41 -17.13 -28.60 -17.09 -10.04 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 3.00 2.70 2.17 1.43 1.83 3.07 -35.26%

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