[DGB] QoQ TTM Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 98.48%
YoY- 98.77%
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 12,098 12,100 8,237 10,292 3,562 3,756 6,605 49.75%
PBT -39 46 -99 -64 -4,387 -4,658 -4,525 -95.80%
Tax 0 0 0 0 0 0 0 -
NP -39 46 -99 -64 -4,387 -4,658 -4,525 -95.80%
-
NP to SH -1,047 44 -101 -66 -4,356 -4,627 -4,494 -62.17%
-
Tax Rate - 0.00% - - - - - -
Total Cost 12,137 12,054 8,336 10,356 7,949 8,414 11,130 5.94%
-
Net Worth 37,723 39,200 39,119 39,119 38,399 40,727 38,742 -1.76%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 37,723 39,200 39,119 39,119 38,399 40,727 38,742 -1.76%
NOSH 471,538 490,000 489,000 489,000 480,000 509,090 484,285 -1.76%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -0.32% 0.38% -1.20% -0.62% -123.16% -124.01% -68.51% -
ROE -2.78% 0.11% -0.26% -0.17% -11.34% -11.36% -11.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.57 2.47 1.68 2.10 0.74 0.74 1.36 52.90%
EPS -0.22 0.01 -0.02 -0.01 -0.91 -0.91 -0.93 -61.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 489,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.76 4.76 3.24 4.05 1.40 1.48 2.60 49.70%
EPS -0.41 0.02 -0.04 -0.03 -1.71 -1.82 -1.77 -62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.1542 0.1539 0.1539 0.151 0.1602 0.1524 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.045 0.05 0.04 0.04 0.045 0.055 0.06 -
P/RPS 1.75 2.02 2.37 1.90 6.06 7.45 4.40 -45.94%
P/EPS -20.27 556.82 -193.66 -296.36 -4.96 -6.05 -6.47 114.25%
EY -4.93 0.18 -0.52 -0.34 -20.17 -16.53 -15.47 -53.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.50 0.50 0.56 0.69 0.75 -17.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 03/08/17 23/02/17 29/11/16 26/08/16 26/05/16 26/02/16 -
Price 0.045 0.05 0.035 0.035 0.04 0.06 0.065 -
P/RPS 1.75 2.02 2.08 1.66 5.39 8.13 4.77 -48.78%
P/EPS -20.27 556.82 -169.46 -259.32 -4.41 -6.60 -7.00 103.29%
EY -4.93 0.18 -0.59 -0.39 -22.69 -15.15 -14.28 -50.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.44 0.44 0.50 0.75 0.81 -21.83%

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