[DGB] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- -203.6%
YoY- 83.79%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,748 6,056 7,550 10,252 7,552 8,800 10,053 -2.02%
PBT 4,068 -5,316 -1,450 -578 552 -5,159 -2,918 -
Tax 0 0 0 0 0 0 0 -
NP 4,068 -5,316 -1,450 -578 552 -5,159 -2,918 -
-
NP to SH 4,068 -5,284 -1,449 -576 556 -5,112 -2,888 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 5,680 11,372 9,001 10,830 7,000 13,959 12,971 -42.24%
-
Net Worth 38,742 19,480 21,739 7,999 7,722 6,663 7,782 190.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 38,742 19,480 21,739 7,999 7,722 6,663 7,782 190.70%
NOSH 484,285 243,502 241,555 159,999 154,444 133,277 129,700 140.10%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 41.73% -87.78% -19.21% -5.64% 7.31% -58.63% -29.03% -
ROE 10.50% -27.13% -6.67% -7.20% 7.20% -76.71% -37.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.01 2.49 3.13 6.41 4.89 6.60 7.75 -59.23%
EPS 0.84 -2.17 -0.60 -0.36 0.36 -3.84 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.05 0.05 0.05 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 164,230
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.53 2.81 3.51 4.76 3.51 4.09 4.67 -2.00%
EPS 1.89 -2.46 -0.67 -0.27 0.26 -2.38 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.0905 0.101 0.0372 0.0359 0.031 0.0362 190.58%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.055 0.075 0.125 0.085 0.16 0.10 -
P/RPS 2.98 2.21 2.40 1.95 1.74 2.42 1.29 74.48%
P/EPS 7.14 -2.53 -12.50 -34.72 23.61 -4.17 -4.49 -
EY 14.00 -39.45 -8.00 -2.88 4.24 -23.97 -22.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.83 2.50 1.70 3.20 1.67 -41.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 25/11/14 29/08/14 -
Price 0.065 0.055 0.06 0.08 0.15 0.135 0.13 -
P/RPS 3.23 2.21 1.92 1.25 3.07 2.04 1.68 54.43%
P/EPS 7.74 -2.53 -10.00 -22.22 41.67 -3.52 -5.84 -
EY 12.92 -39.45 -10.00 -4.50 2.40 -28.41 -17.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.67 1.60 3.00 2.70 2.17 -48.06%

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