[DGB] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
06-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -164.9%
YoY- 75.0%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,444 2,382 3,594 3,386 3,440 3,086 2,726 -7.02%
PBT -720 -1,422 38 -315 513 -379 -25 841.49%
Tax 24 31 -25 -42 0 0 0 -
NP -696 -1,391 13 -357 513 -379 -25 820.43%
-
NP to SH -689 -1,383 24 -342 527 -378 -20 961.03%
-
Tax Rate - - 65.79% - 0.00% - - -
Total Cost 3,140 3,773 3,581 3,743 2,927 3,465 2,751 9.22%
-
Net Worth 8,038 9,143 10,800 10,259 9,300 8,399 9,000 -7.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 8,038 9,143 10,800 10,259 9,300 8,399 9,000 -7.26%
NOSH 114,833 114,297 120,000 113,999 103,333 104,999 100,000 9.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -28.48% -58.40% 0.36% -10.54% 14.91% -12.28% -0.92% -
ROE -8.57% -15.13% 0.22% -3.33% 5.67% -4.50% -0.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.13 2.08 3.00 2.97 3.33 2.94 2.73 -15.26%
EPS -0.60 -1.21 0.02 -0.30 0.51 -0.36 -0.02 867.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.09 0.09 0.08 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 113,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.14 1.11 1.67 1.57 1.60 1.43 1.27 -6.95%
EPS -0.32 -0.64 0.01 -0.16 0.24 -0.18 -0.01 910.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0374 0.0425 0.0502 0.0477 0.0432 0.039 0.0418 -7.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.09 0.18 0.14 0.14 0.14 0.125 -
P/RPS 3.76 4.32 6.01 4.71 4.21 4.76 4.59 -12.46%
P/EPS -13.33 -7.44 900.00 -46.67 27.45 -38.89 -625.00 -92.32%
EY -7.50 -13.44 0.11 -2.14 3.64 -2.57 -0.16 1203.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 2.00 1.56 1.56 1.75 1.39 -12.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 06/12/12 20/07/12 25/05/12 23/02/12 -
Price 0.08 0.085 0.10 0.13 0.14 0.16 0.13 -
P/RPS 3.76 4.08 3.34 4.38 4.21 5.44 4.77 -14.68%
P/EPS -13.33 -7.02 500.00 -43.33 27.45 -44.44 -650.00 -92.52%
EY -7.50 -14.24 0.20 -2.31 3.64 -2.25 -0.15 1260.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.11 1.44 1.56 2.00 1.44 -14.43%

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