[DGB] QoQ TTM Result on 30-Jun-2013 [#3]

Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -103.58%
YoY- -92.9%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 9,549 10,762 11,561 11,806 12,802 13,506 12,638 -17.05%
PBT -2,894 -3,085 -2,519 -2,419 -1,186 -143 -206 483.15%
Tax 21 52 27 -12 -36 -67 -42 -
NP -2,873 -3,033 -2,492 -2,431 -1,222 -210 -248 412.74%
-
NP to SH -2,853 -2,997 -2,435 -2,390 -1,174 -169 -213 464.89%
-
Tax Rate - - - - - - - -
Total Cost 12,422 13,795 14,053 14,237 14,024 13,716 12,886 -2.41%
-
Net Worth 8,673 6,868 7,967 8,038 9,143 10,800 10,259 -10.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 8,673 6,868 7,967 8,038 9,143 10,800 10,259 -10.60%
NOSH 123,900 114,468 113,823 114,833 114,297 120,000 113,999 5.71%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -30.09% -28.18% -21.56% -20.59% -9.55% -1.55% -1.96% -
ROE -32.90% -43.64% -30.56% -29.73% -12.84% -1.56% -2.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.71 9.40 10.16 10.28 11.20 11.26 11.09 -21.53%
EPS -2.30 -2.62 -2.14 -2.08 -1.03 -0.14 -0.19 428.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.07 0.07 0.08 0.09 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 114,833
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.76 4.23 4.55 4.64 5.04 5.31 4.97 -16.98%
EPS -1.12 -1.18 -0.96 -0.94 -0.46 -0.07 -0.08 481.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.027 0.0313 0.0316 0.036 0.0425 0.0404 -10.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.105 0.11 0.085 0.08 0.09 0.18 0.14 -
P/RPS 1.36 1.17 0.84 0.78 0.80 1.60 1.26 5.22%
P/EPS -4.56 -4.20 -3.97 -3.84 -8.76 -127.81 -74.93 -84.55%
EY -21.93 -23.80 -25.17 -26.02 -11.41 -0.78 -1.33 548.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.83 1.21 1.14 1.13 2.00 1.56 -2.58%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 28/11/13 22/08/13 22/05/13 26/02/13 06/12/12 -
Price 0.10 0.11 0.215 0.08 0.085 0.10 0.13 -
P/RPS 1.30 1.17 2.12 0.78 0.76 0.89 1.17 7.28%
P/EPS -4.34 -4.20 -10.05 -3.84 -8.28 -71.01 -69.58 -84.29%
EY -23.03 -23.80 -9.95 -26.02 -12.08 -1.41 -1.44 535.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.83 3.07 1.14 1.06 1.11 1.44 -0.46%

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