[DGB] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- -34.71%
YoY- -274.11%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 10,904 15,564 14,353 15,168 16,004 15,845 14,861 -18.60%
PBT -100 -4,946 -4,682 -1,866 -1,432 3 917 -
Tax 0 82 18 28 56 94 -10 -
NP -100 -4,864 -4,664 -1,838 -1,376 97 906 -
-
NP to SH -80 -4,803 -4,590 -1,762 -1,308 124 906 -
-
Tax Rate - - - - - -3,133.33% 1.09% -
Total Cost 11,004 20,428 19,017 17,006 17,380 15,748 13,954 -14.60%
-
Net Worth 9,000 9,351 10,401 13,474 13,712 14,654 12,050 -17.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,000 9,351 10,401 13,474 13,712 14,654 12,050 -17.63%
NOSH 100,000 103,909 104,018 103,647 105,483 112,727 86,075 10.48%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.92% -31.25% -32.49% -12.12% -8.60% 0.61% 6.10% -
ROE -0.89% -51.36% -44.13% -13.08% -9.54% 0.85% 7.52% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.90 14.98 13.80 14.63 15.17 14.06 17.27 -26.35%
EPS -0.08 -4.62 -4.41 -1.70 -1.24 0.11 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.13 0.13 0.13 0.14 -25.45%
Adjusted Per Share Value based on latest NOSH - 104,528
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.29 6.12 5.65 5.97 6.29 6.23 5.85 -18.63%
EPS -0.03 -1.89 -1.81 -0.69 -0.51 0.05 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0368 0.0409 0.053 0.0539 0.0576 0.0474 -17.64%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.125 0.085 0.11 0.115 0.14 0.14 0.15 -
P/RPS 1.15 0.57 0.80 0.79 0.92 1.00 0.87 20.38%
P/EPS -156.25 -1.84 -2.49 -6.76 -11.29 127.27 14.24 -
EY -0.64 -54.38 -40.12 -14.78 -8.86 0.79 7.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.94 1.10 0.88 1.08 1.08 1.07 19.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 26/08/11 26/05/11 23/02/11 23/11/10 25/08/10 -
Price 0.13 0.125 0.09 0.10 0.12 0.13 0.14 -
P/RPS 1.19 0.83 0.65 0.68 0.79 0.92 0.81 29.14%
P/EPS -162.50 -2.70 -2.04 -5.88 -9.68 118.18 13.29 -
EY -0.62 -36.98 -49.04 -17.00 -10.33 0.85 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 0.90 0.77 0.92 1.00 1.00 27.43%

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