[DGB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.16%
YoY- -252.46%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 25,391 22,128 23,413 21,637 19,199 16,176 13,080 55.80%
PBT -32,278 -36,527 -36,655 -40,373 -32,530 -19,908 -13,942 75.27%
Tax -1,394 -1,394 -646 415 -116 -116 0 -
NP -33,672 -37,921 -37,301 -39,958 -32,646 -20,024 -13,942 80.30%
-
NP to SH -25,256 -30,188 -29,919 -34,167 -28,434 -17,865 -13,623 51.08%
-
Tax Rate - - - - - - - -
Total Cost 59,063 60,049 60,714 61,595 51,845 36,200 27,022 68.66%
-
Net Worth 330,577 340,605 177,657 182,130 180,021 140,558 455,630 -19.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 330,577 340,605 177,657 182,130 180,021 140,558 455,630 -19.30%
NOSH 1,699,706 1,621,928 1,621,928 1,621,928 1,351,607 1,226,607 1,121,613 32.03%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -132.61% -171.37% -159.32% -184.67% -170.04% -123.79% -106.59% -
ROE -7.64% -8.86% -16.84% -18.76% -15.79% -12.71% -2.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1.54 1.36 1.75 1.75 1.69 1.69 1.11 24.46%
EPS -1.53 -1.86 -2.24 -2.76 -2.50 -1.87 -1.16 20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.133 0.147 0.158 0.147 0.387 -35.67%
Adjusted Per Share Value based on latest NOSH - 1,621,928
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 11.80 10.28 10.88 10.06 8.92 7.52 6.08 55.78%
EPS -11.74 -14.03 -13.91 -15.88 -13.22 -8.30 -6.33 51.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5365 1.5831 0.8257 0.8465 0.8367 0.6533 2.1177 -19.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.02 0.02 0.03 0.05 0.055 0.075 0.225 -
P/RPS 1.30 1.47 1.71 2.86 3.26 4.43 20.25 -84.04%
P/EPS -1.31 -1.07 -1.34 -1.81 -2.20 -4.01 -19.45 -83.52%
EY -76.40 -93.06 -74.66 -55.15 -45.37 -24.91 -5.14 507.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.10 0.23 0.34 0.35 0.51 0.58 -69.12%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 30/03/21 -
Price 0.015 0.02 0.02 0.035 0.04 0.055 0.075 -
P/RPS 0.98 1.47 1.14 2.00 2.37 3.25 6.75 -72.47%
P/EPS -0.98 -1.07 -0.89 -1.27 -1.60 -2.94 -6.48 -71.71%
EY -101.87 -93.06 -111.99 -78.79 -62.39 -33.97 -15.43 253.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.10 0.15 0.24 0.25 0.37 0.19 -48.70%

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