[DGB] QoQ TTM Result on 30-Sep-2011 [#4]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -20.31%
YoY- -3979.84%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,070 13,811 14,308 15,583 15,737 18,122 17,653 -14.04%
PBT -1,332 -4,424 -4,620 -4,953 -4,197 -1,444 -1,427 -4.49%
Tax 68 68 68 82 116 116 108 -26.55%
NP -1,264 -4,356 -4,552 -4,871 -4,081 -1,328 -1,319 -2.80%
-
NP to SH -1,239 -4,328 -4,504 -4,811 -3,999 -1,263 -1,275 -1.89%
-
Tax Rate - - - - - - - -
Total Cost 15,334 18,167 18,860 20,454 19,818 19,450 18,972 -13.24%
-
Net Worth 9,300 8,399 9,000 9,327 10,414 13,588 13,712 -22.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 9,300 8,399 9,000 9,327 10,414 13,588 13,712 -22.82%
NOSH 103,333 104,999 100,000 103,636 104,146 104,528 105,483 -1.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.98% -31.54% -31.81% -31.26% -25.93% -7.33% -7.47% -
ROE -13.32% -51.52% -50.04% -51.58% -38.40% -9.29% -9.30% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.62 13.15 14.31 15.04 15.11 17.34 16.74 -12.85%
EPS -1.20 -4.12 -4.50 -4.64 -3.84 -1.21 -1.21 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.09 0.10 0.13 0.13 -21.75%
Adjusted Per Share Value based on latest NOSH - 103,636
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.54 6.42 6.65 7.24 7.31 8.42 8.20 -14.00%
EPS -0.58 -2.01 -2.09 -2.24 -1.86 -0.59 -0.59 -1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.039 0.0418 0.0434 0.0484 0.0632 0.0637 -22.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.14 0.125 0.085 0.11 0.115 0.14 -
P/RPS 1.03 1.06 0.87 0.57 0.73 0.66 0.84 14.57%
P/EPS -11.68 -3.40 -2.78 -1.83 -2.86 -9.52 -11.58 0.57%
EY -8.56 -29.44 -36.03 -54.61 -34.91 -10.51 -8.63 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.75 1.39 0.94 1.10 0.88 1.08 27.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 20/07/12 25/05/12 23/02/12 30/11/11 26/08/11 26/05/11 23/02/11 -
Price 0.14 0.16 0.13 0.125 0.09 0.10 0.12 -
P/RPS 1.03 1.22 0.91 0.83 0.60 0.58 0.72 26.98%
P/EPS -11.68 -3.88 -2.89 -2.69 -2.34 -8.28 -9.93 11.43%
EY -8.56 -25.76 -34.65 -37.14 -42.66 -12.08 -10.07 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 2.00 1.44 1.39 0.90 0.77 0.92 42.24%

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