[DGB] QoQ Cumulative Quarter Result on 31-Mar-2016

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016
Profit Trend
QoQ- -583.28%
YoY- -1606.6%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 7,848 7,466 343 8,882 2,437 6,056 5,663 24.17%
PBT 461 -521 -528 -4,947 1,017 -5,316 -1,088 -
Tax 0 0 0 0 0 0 0 -
NP 461 -521 -528 -4,947 1,017 -5,316 -1,088 -
-
NP to SH 459 -523 -528 -4,915 1,017 -5,284 -1,087 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 7,387 7,987 871 13,829 1,420 11,372 6,751 6.15%
-
Net Worth 39,119 0 56,799 40,622 38,742 19,480 21,740 47.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 39,119 0 56,799 40,622 38,742 19,480 21,740 47.67%
NOSH 489,000 489,000 710,000 507,777 484,285 243,502 241,555 59.68%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.87% -6.98% -153.94% -55.70% 41.73% -87.78% -19.21% -
ROE 1.17% 0.00% -0.93% -12.10% 2.63% -27.13% -5.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.60 1.53 0.05 1.75 0.50 2.49 2.34 -22.29%
EPS 0.09 -0.11 -0.11 -1.01 0.21 -2.17 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.00 0.08 0.08 0.08 0.08 0.09 -7.51%
Adjusted Per Share Value based on latest NOSH - 509,090
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.09 2.94 0.13 3.49 0.96 2.38 2.23 24.16%
EPS 0.18 -0.21 -0.21 -1.93 0.40 -2.08 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.00 0.2234 0.1598 0.1524 0.0766 0.0855 47.70%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.04 0.04 0.045 0.055 0.06 0.055 0.075 -
P/RPS 2.49 2.62 93.15 3.14 11.92 2.21 3.20 -15.33%
P/EPS 42.61 -37.40 -60.51 -5.68 28.57 -2.53 -16.67 -
EY 2.35 -2.67 -1.65 -17.60 3.50 -39.45 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.56 0.69 0.75 0.69 0.83 -28.56%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 29/11/16 26/08/16 26/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.035 0.035 0.04 0.06 0.065 0.055 0.06 -
P/RPS 2.18 2.29 82.80 3.43 12.92 2.21 2.56 -10.11%
P/EPS 37.29 -32.72 -53.79 -6.20 30.95 -2.53 -13.33 -
EY 2.68 -3.06 -1.86 -16.13 3.23 -39.45 -7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.50 0.75 0.81 0.69 0.67 -24.35%

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