[DGB] QoQ Annualized Quarter Result on 30-Sep-2013 [#4]

View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,053 7,928 11,180 11,561 11,226 11,952 14,376 -21.26%
PBT -2,918 -3,518 -2,112 -2,551 -2,805 -2,768 152 -
Tax 0 0 0 27 40 12 -100 -
NP -2,918 -3,518 -2,112 -2,524 -2,765 -2,756 52 -
-
NP to SH -2,888 -3,554 -2,152 -2,467 -2,730 -2,718 96 -
-
Tax Rate - - - - - - 65.79% -
Total Cost 12,971 11,446 13,292 14,085 13,991 14,708 14,324 -6.41%
-
Net Worth 7,782 8,698 6,868 8,002 8,008 9,136 10,800 -19.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,782 8,698 6,868 8,002 8,008 9,136 10,800 -19.67%
NOSH 129,700 124,265 114,468 114,319 114,413 114,201 120,000 5.33%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -29.03% -44.37% -18.89% -21.83% -24.63% -23.06% 0.36% -
ROE -37.11% -40.86% -31.33% -30.83% -34.10% -29.75% 0.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.75 6.38 9.77 10.11 9.81 10.47 11.98 -25.26%
EPS -2.23 -2.86 -1.88 -2.16 -2.39 -2.38 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.07 0.07 0.08 0.09 -23.74%
Adjusted Per Share Value based on latest NOSH - 113,823
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.95 3.12 4.40 4.55 4.42 4.70 5.65 -21.28%
EPS -1.14 -1.40 -0.85 -0.97 -1.07 -1.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0342 0.027 0.0315 0.0315 0.0359 0.0425 -19.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.105 0.11 0.085 0.08 0.09 0.18 -
P/RPS 1.29 1.65 1.13 0.84 0.82 0.86 1.50 -9.59%
P/EPS -4.49 -3.67 -5.85 -3.94 -3.35 -3.78 225.00 -
EY -22.27 -27.24 -17.09 -25.39 -29.83 -26.44 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.50 1.83 1.21 1.14 1.13 2.00 -11.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 26/02/14 28/11/13 22/08/13 22/05/13 26/02/13 -
Price 0.13 0.10 0.11 0.215 0.08 0.085 0.10 -
P/RPS 1.68 1.57 1.13 2.13 0.82 0.81 0.83 60.21%
P/EPS -5.84 -3.50 -5.85 -9.96 -3.35 -3.57 125.00 -
EY -17.13 -28.60 -17.09 -10.04 -29.83 -28.00 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.43 1.83 3.07 1.14 1.06 1.11 56.53%

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