[DGB] QoQ Annualized Quarter Result on 31-Dec-2015 [#1]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 176.99%
YoY- 631.65%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 14,932 1,372 6,269 9,748 6,056 7,550 10,252 28.40%
PBT -1,042 -2,112 -3,492 4,068 -5,316 -1,450 -578 47.96%
Tax 0 0 0 0 0 0 0 -
NP -1,042 -2,112 -3,492 4,068 -5,316 -1,450 -578 47.96%
-
NP to SH -1,046 -2,112 -3,469 4,068 -5,284 -1,449 -576 48.68%
-
Tax Rate - - - 0.00% - - - -
Total Cost 15,974 3,484 9,761 5,680 11,372 9,001 10,830 29.48%
-
Net Worth 0 56,799 40,622 38,742 19,480 21,739 7,999 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 56,799 40,622 38,742 19,480 21,739 7,999 -
NOSH 489,000 709,995 507,777 484,285 243,502 241,555 159,999 110.17%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.98% -153.94% -55.70% 41.73% -87.78% -19.21% -5.64% -
ROE 0.00% -3.72% -8.54% 10.50% -27.13% -6.67% -7.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.05 0.19 1.23 2.01 2.49 3.13 6.41 -38.96%
EPS -0.22 -0.44 -0.71 0.84 -2.17 -0.60 -0.36 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.08 0.08 0.08 0.08 0.09 0.05 -
Adjusted Per Share Value based on latest NOSH - 484,285
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.87 0.54 2.47 3.83 2.38 2.97 4.03 28.40%
EPS -0.41 -0.83 -1.36 1.60 -2.08 -0.57 -0.23 46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2234 0.1598 0.1524 0.0766 0.0855 0.0315 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.04 0.045 0.055 0.06 0.055 0.075 0.125 -
P/RPS 1.31 23.29 4.45 2.98 2.21 2.40 1.95 -23.23%
P/EPS -18.70 -15.13 -8.05 7.14 -2.53 -12.50 -34.72 -33.72%
EY -5.35 -6.61 -12.42 14.00 -39.45 -8.00 -2.88 50.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 0.69 0.75 0.69 0.83 2.50 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.035 0.04 0.06 0.065 0.055 0.06 0.08 -
P/RPS 1.15 20.70 4.86 3.23 2.21 1.92 1.25 -5.39%
P/EPS -16.36 -13.45 -8.78 7.74 -2.53 -10.00 -22.22 -18.41%
EY -6.11 -7.44 -11.39 12.92 -39.45 -10.00 -4.50 22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.75 0.81 0.69 0.67 1.60 -

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