[DGB] QoQ Annualized Quarter Result on 31-Dec-2018

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- 32.8%
YoY- -1265.88%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,713 8,642 8,622 16,020 4,015 3,216 3,451 55.76%
PBT -11,771 -10,496 -6,814 -4,644 -6,490 226 975 -
Tax 98 -8 0 0 -420 0 0 -
NP -11,673 -10,504 -6,814 -4,644 -6,910 226 975 -
-
NP to SH -11,673 -10,504 6,814 -4,644 -6,911 65 787 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 18,386 19,146 15,436 20,664 10,925 2,990 2,476 280.15%
-
Net Worth 45,370 45,370 52,932 52,932 54,648 79,408 48,094 -3.80%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 45,370 45,370 52,932 52,932 54,648 79,408 48,094 -3.80%
NOSH 756,171 756,171 756,171 756,171 756,171 756,171 669,479 8.44%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -173.89% -121.54% -79.03% -28.99% -172.10% 7.03% 28.25% -
ROE -25.73% -23.15% 12.87% -8.77% -12.65% 0.08% 1.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.89 1.14 1.14 2.12 0.66 0.45 0.65 23.28%
EPS -1.54 -1.39 0.90 -0.60 -1.14 0.01 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.09 0.11 0.09 -23.66%
Adjusted Per Share Value based on latest NOSH - 756,171
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.64 3.40 3.39 6.30 1.58 1.27 1.36 55.54%
EPS -4.59 -4.13 2.68 -1.83 -2.72 0.03 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1785 0.2082 0.2082 0.2149 0.3123 0.1892 -3.80%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.095 0.11 0.12 0.16 0.18 0.145 0.125 -
P/RPS 10.70 9.62 10.52 7.55 27.22 32.54 19.36 -32.62%
P/EPS -6.15 -7.92 13.32 -26.05 -15.81 1,606.87 84.88 -
EY -16.25 -12.63 7.51 -3.84 -6.32 0.06 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.83 1.71 2.29 2.00 1.32 1.39 8.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 30/05/19 27/02/19 30/11/18 24/08/18 23/05/18 -
Price 0.17 0.105 0.10 0.125 0.14 0.17 0.11 -
P/RPS 19.15 9.19 8.77 5.90 21.17 38.15 17.03 8.12%
P/EPS -11.01 -7.56 11.10 -20.35 -12.30 1,883.92 74.69 -
EY -9.08 -13.23 9.01 -4.91 -8.13 0.05 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 1.75 1.43 1.79 1.56 1.55 1.22 75.14%

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