[DGB] QoQ TTM Result on 30-Jun-2014 [#3]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 10.52%
YoY- -6.82%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 9,962 7,893 8,800 10,681 9,549 10,762 11,561 -9.45%
PBT -3,689 -4,493 -5,159 -2,604 -2,894 -3,085 -2,519 28.98%
Tax 0 0 0 -3 21 52 27 -
NP -3,689 -4,493 -5,159 -2,607 -2,873 -3,033 -2,492 29.92%
-
NP to SH -3,623 -4,435 -5,112 -2,553 -2,853 -2,997 -2,435 30.36%
-
Tax Rate - - - - - - - -
Total Cost 13,651 12,386 13,959 13,288 12,422 13,795 14,053 -1.91%
-
Net Worth 8,211 7,722 6,652 7,779 8,673 6,868 7,967 2.03%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 8,211 7,722 6,652 7,779 8,673 6,868 7,967 2.03%
NOSH 164,230 154,444 133,045 129,666 123,900 114,468 113,823 27.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -37.03% -56.92% -58.63% -24.41% -30.09% -28.18% -21.56% -
ROE -44.12% -57.43% -76.85% -32.81% -32.90% -43.64% -30.56% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.07 5.11 6.61 8.24 7.71 9.40 10.16 -29.08%
EPS -2.21 -2.87 -3.84 -1.97 -2.30 -2.62 -2.14 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.07 0.06 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 129,666
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.63 3.67 4.09 4.96 4.44 5.00 5.37 -9.42%
EPS -1.68 -2.06 -2.38 -1.19 -1.33 -1.39 -1.13 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0359 0.0309 0.0362 0.0403 0.0319 0.037 2.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.125 0.085 0.16 0.10 0.105 0.11 0.085 -
P/RPS 2.06 1.66 2.42 1.21 1.36 1.17 0.84 81.95%
P/EPS -5.67 -2.96 -4.16 -5.08 -4.56 -4.20 -3.97 26.84%
EY -17.65 -33.78 -24.01 -19.69 -21.93 -23.80 -25.17 -21.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.70 3.20 1.67 1.50 1.83 1.21 62.29%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 25/11/14 29/08/14 26/05/14 26/02/14 28/11/13 -
Price 0.08 0.15 0.135 0.13 0.10 0.11 0.215 -
P/RPS 1.32 2.94 2.04 1.58 1.30 1.17 2.12 -27.10%
P/EPS -3.63 -5.22 -3.51 -6.60 -4.34 -4.20 -10.05 -49.31%
EY -27.58 -19.14 -28.46 -15.15 -23.03 -23.80 -9.95 97.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 3.00 2.70 2.17 1.43 1.83 3.07 -35.26%

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