[DGB] QoQ Quarter Result on 31-Mar-2012 [#2]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -1790.0%
YoY- 31.77%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,594 3,386 3,440 3,086 2,726 4,818 3,181 8.43%
PBT 38 -315 513 -379 -25 -1,441 -2,579 -
Tax -25 -42 0 0 0 68 0 -
NP 13 -357 513 -379 -25 -1,373 -2,579 -
-
NP to SH 24 -342 527 -378 -20 -1,368 -2,562 -
-
Tax Rate 65.79% - 0.00% - - - - -
Total Cost 3,581 3,743 2,927 3,465 2,751 6,191 5,760 -27.05%
-
Net Worth 10,800 10,259 9,300 8,399 9,000 9,327 10,414 2.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 10,800 10,259 9,300 8,399 9,000 9,327 10,414 2.44%
NOSH 120,000 113,999 103,333 104,999 100,000 103,636 104,146 9.85%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.36% -10.54% 14.91% -12.28% -0.92% -28.50% -81.08% -
ROE 0.22% -3.33% 5.67% -4.50% -0.22% -14.67% -24.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.00 2.97 3.33 2.94 2.73 4.65 3.05 -1.09%
EPS 0.02 -0.30 0.51 -0.36 -0.02 -1.32 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.08 0.09 0.09 0.10 -6.75%
Adjusted Per Share Value based on latest NOSH - 104,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.41 1.33 1.35 1.21 1.07 1.90 1.25 8.32%
EPS 0.01 -0.13 0.21 -0.15 -0.01 -0.54 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0404 0.0366 0.033 0.0354 0.0367 0.041 2.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.18 0.14 0.14 0.14 0.125 0.085 0.11 -
P/RPS 6.01 4.71 4.21 4.76 4.59 1.83 3.60 40.50%
P/EPS 900.00 -46.67 27.45 -38.89 -625.00 -6.44 -4.47 -
EY 0.11 -2.14 3.64 -2.57 -0.16 -15.53 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.56 1.56 1.75 1.39 0.94 1.10 48.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 06/12/12 20/07/12 25/05/12 23/02/12 30/11/11 26/08/11 -
Price 0.10 0.13 0.14 0.16 0.13 0.125 0.09 -
P/RPS 3.34 4.38 4.21 5.44 4.77 2.69 2.95 8.58%
P/EPS 500.00 -43.33 27.45 -44.44 -650.00 -9.47 -3.66 -
EY 0.20 -2.31 3.64 -2.25 -0.15 -10.56 -27.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.44 1.56 2.00 1.44 1.39 0.90 14.93%

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