[DGB] QoQ Quarter Result on 30-Jun-2010 [#3]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 130.74%
YoY--%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,583 4,001 4,972 5,566 3,114 2,466 1,320 94.70%
PBT -575 -358 -685 174 -558 1,072 913 -
Tax 0 14 102 0 -8 0 0 -
NP -575 -344 -583 174 -566 1,072 913 -
-
NP to SH -554 -327 -556 174 -566 1,072 913 -
-
Tax Rate - - - 0.00% - 0.00% 0.00% -
Total Cost 4,158 4,345 5,555 5,392 3,680 1,394 407 371.49%
-
Net Worth 13,588 13,712 12,907 14,329 14,674 6,980 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 13,588 13,712 12,907 14,329 14,674 6,980 0 -
NOSH 104,528 105,483 99,285 102,352 104,814 49,860 199 6434.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -16.05% -8.60% -11.73% 3.13% -18.18% 43.47% 69.17% -
ROE -4.08% -2.38% -4.31% 1.21% -3.86% 15.36% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.43 3.79 5.01 5.44 2.97 4.95 660.00 -97.00%
EPS -0.53 -0.31 -0.56 0.17 -0.54 2.15 456.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.14 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,352
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.41 1.57 1.96 2.19 1.22 0.97 0.52 94.56%
EPS -0.22 -0.13 -0.22 0.07 -0.22 0.42 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0539 0.0508 0.0564 0.0577 0.0275 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - -
Price 0.115 0.14 0.14 0.15 0.22 0.36 0.00 -
P/RPS 3.35 3.69 2.80 2.76 7.41 7.28 0.00 -
P/EPS -21.70 -45.16 -25.00 88.24 -40.74 16.74 0.00 -
EY -4.61 -2.21 -4.00 1.13 -2.45 5.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.08 1.08 1.07 1.57 2.57 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 23/11/10 25/08/10 21/05/10 23/02/10 07/12/09 -
Price 0.10 0.12 0.13 0.14 0.14 0.26 0.00 -
P/RPS 2.92 3.16 2.60 2.57 4.71 5.26 0.00 -
P/EPS -18.87 -38.71 -23.21 82.35 -25.93 12.09 0.00 -
EY -5.30 -2.58 -4.31 1.21 -3.86 8.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.92 1.00 1.00 1.00 1.86 0.00 -

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