[DGB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 11.13%
YoY- -115.41%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,816 25,400 22,008 23,413 20,060 21,444 27,148 8.80%
PBT -36,348 -32,134 -30,992 -36,655 -41,138 -40,888 -31,504 9.99%
Tax 0 0 -3,456 -655 541 0 -464 -
NP -36,348 -32,134 -34,448 -37,310 -40,597 -40,888 -31,968 8.92%
-
NP to SH -29,726 -24,008 -25,684 -29,345 -33,018 -33,292 -24,608 13.41%
-
Tax Rate - - - - - - - -
Total Cost 67,164 57,534 56,456 60,723 60,657 62,332 59,116 8.87%
-
Net Worth 308,079 330,577 340,605 177,657 182,130 180,021 140,558 68.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 308,079 330,577 340,605 177,657 182,130 180,021 140,558 68.65%
NOSH 1,785,733 1,699,706 1,621,928 1,621,928 1,621,928 1,351,607 1,226,607 28.42%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -117.95% -126.51% -156.52% -159.36% -202.38% -190.67% -117.75% -
ROE -9.65% -7.26% -7.54% -16.52% -18.13% -18.49% -17.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.80 1.54 1.36 1.75 1.62 1.88 2.84 -26.19%
EPS -1.75 -1.52 -1.48 -2.18 -2.67 -2.92 -2.56 -22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.21 0.133 0.147 0.158 0.147 14.44%
Adjusted Per Share Value based on latest NOSH - 1,621,928
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.32 11.81 10.23 10.88 9.32 9.97 12.62 8.78%
EPS -13.82 -11.16 -11.94 -13.64 -15.35 -15.47 -11.44 13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4319 1.5365 1.5831 0.8257 0.8465 0.8367 0.6533 68.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.015 0.02 0.02 0.03 0.05 0.055 0.075 -
P/RPS 0.83 1.30 1.47 1.71 3.09 2.92 2.64 -53.73%
P/EPS -0.86 -1.38 -1.26 -1.37 -1.88 -1.88 -2.91 -55.59%
EY -115.79 -72.62 -79.18 -73.23 -53.30 -53.13 -34.31 124.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.10 0.10 0.23 0.34 0.35 0.51 -70.88%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.02 0.015 0.02 0.02 0.035 0.04 0.055 -
P/RPS 1.11 0.98 1.47 1.14 2.16 2.13 1.94 -31.05%
P/EPS -1.15 -1.03 -1.26 -0.91 -1.31 -1.37 -2.14 -33.87%
EY -86.84 -96.83 -79.18 -109.84 -76.14 -73.05 -46.79 50.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.07 0.10 0.15 0.24 0.25 0.37 -55.42%

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