[DGB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- 99.58%
YoY- 93.88%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,614 9,252 5,812 2,726 15,564 10,765 7,584 40.24%
PBT -207 109 -404 -25 -4,946 -3,512 -933 -63.25%
Tax -30 0 0 0 82 14 14 -
NP -237 109 -404 -25 -4,864 -3,498 -919 -59.38%
-
NP to SH -202 129 -398 -20 -4,803 -3,443 -881 -62.43%
-
Tax Rate - 0.00% - - - - - -
Total Cost 12,851 9,143 6,216 2,751 20,428 14,263 8,503 31.59%
-
Net Worth 10,042 9,675 8,378 9,000 9,351 10,401 13,474 -17.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 10,042 9,675 8,378 9,000 9,351 10,401 13,474 -17.75%
NOSH 111,578 107,500 104,736 100,000 103,909 104,018 103,647 5.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1.88% 1.18% -6.95% -0.92% -31.25% -32.49% -12.12% -
ROE -2.01% 1.33% -4.75% -0.22% -51.36% -33.10% -6.54% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.31 8.61 5.55 2.73 14.98 10.35 7.32 33.54%
EPS -0.19 0.12 -0.38 -0.02 -4.62 -3.31 -0.85 -63.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.08 0.09 0.09 0.10 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.86 4.30 2.70 1.27 7.23 5.00 3.52 40.33%
EPS -0.09 0.06 -0.18 -0.01 -2.23 -1.60 -0.41 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.045 0.0389 0.0418 0.0435 0.0483 0.0626 -17.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.14 0.125 0.085 0.11 0.115 -
P/RPS 1.24 1.63 2.52 4.59 0.57 1.06 1.57 -14.51%
P/EPS -77.33 116.67 -36.84 -625.00 -1.84 -3.32 -13.53 218.65%
EY -1.29 0.86 -2.71 -0.16 -54.38 -30.09 -7.39 -68.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.56 1.75 1.39 0.94 1.10 0.88 46.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/12/12 20/07/12 25/05/12 23/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.13 0.14 0.16 0.13 0.125 0.09 0.10 -
P/RPS 1.15 1.63 2.88 4.77 0.83 0.87 1.37 -10.98%
P/EPS -71.81 116.67 -42.11 -650.00 -2.70 -2.72 -11.76 232.98%
EY -1.39 0.86 -2.38 -0.15 -36.98 -36.78 -8.50 -69.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.56 2.00 1.44 1.39 0.90 0.77 51.61%

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