[DGB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 16.03%
YoY- 14.94%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 57,532 60,014 59,396 39,957 30,816 25,400 22,008 89.65%
PBT -13,849 -11,470 -10,076 -28,694 -36,348 -32,134 -30,992 -41.52%
Tax 2,528 2,948 1,672 -2,593 0 0 -3,456 -
NP -11,321 -8,522 -8,404 -31,287 -36,348 -32,134 -34,448 -52.34%
-
NP to SH -10,141 -9,522 -10,188 -24,962 -29,726 -24,008 -25,684 -46.14%
-
Tax Rate - - - - - - - -
Total Cost 68,853 68,536 67,800 71,244 67,164 57,534 56,456 14.13%
-
Net Worth 131,770 145,609 142,858 307,286 308,079 330,577 340,605 -46.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 131,770 145,609 142,858 307,286 308,079 330,577 340,605 -46.87%
NOSH 188,243 1,882,433 1,785,733 1,785,733 1,785,733 1,699,706 1,621,928 -76.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -19.68% -14.20% -14.15% -78.30% -117.95% -126.51% -156.52% -
ROE -7.70% -6.54% -7.13% -8.12% -9.65% -7.26% -7.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.06 3.30 3.33 2.34 1.80 1.54 1.36 71.62%
EPS -0.71 -0.70 -0.64 -1.50 -1.75 -1.52 -1.48 -38.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.18 0.18 0.20 0.21 -51.89%
Adjusted Per Share Value based on latest NOSH - 1,785,733
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.63 23.60 23.36 15.72 12.12 9.99 8.66 89.60%
EPS -3.99 -3.75 -4.01 -9.82 -11.69 -9.44 -10.10 -46.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5183 0.5727 0.5619 1.2086 1.2118 1.3002 1.3397 -46.87%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.145 0.005 0.01 0.015 0.015 0.02 0.02 -
P/RPS 4.74 0.15 0.30 0.64 0.83 1.30 1.47 118.10%
P/EPS -26.91 -0.96 -1.75 -1.03 -0.86 -1.38 -1.26 668.33%
EY -3.72 -104.63 -57.05 -97.48 -115.79 -72.62 -79.18 -86.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.06 0.13 0.08 0.08 0.10 0.10 652.51%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.105 0.005 0.01 0.01 0.02 0.015 0.02 -
P/RPS 3.44 0.15 0.30 0.43 1.11 0.98 1.47 76.17%
P/EPS -19.49 -0.96 -1.75 -0.68 -1.15 -1.03 -1.26 519.77%
EY -5.13 -104.63 -57.05 -146.22 -86.84 -96.83 -79.18 -83.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.06 0.13 0.06 0.11 0.07 0.10 507.21%

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