[DGB] QoQ TTM Result on 31-Dec-2010 [#1]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -1128.23%
YoY- -218.94%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,583 15,737 18,122 17,653 16,118 12,466 5,580 98.18%
PBT -4,953 -4,197 -1,444 -1,427 3 1,601 514 -
Tax 82 116 116 108 94 -8 -8 -
NP -4,871 -4,081 -1,328 -1,319 97 1,593 506 -
-
NP to SH -4,811 -3,999 -1,263 -1,275 124 1,593 506 -
-
Tax Rate - - - - -3,133.33% 0.50% 1.56% -
Total Cost 20,454 19,818 19,450 18,972 16,021 10,873 5,074 153.07%
-
Net Worth 9,327 10,414 13,588 13,712 12,907 14,329 14,674 -26.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 9,327 10,414 13,588 13,712 12,907 14,329 14,674 -26.05%
NOSH 103,636 104,146 104,528 105,483 99,285 102,352 104,814 -0.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -31.26% -25.93% -7.33% -7.47% 0.60% 12.78% 9.07% -
ROE -51.58% -38.40% -9.29% -9.30% 0.96% 11.12% 3.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.04 15.11 17.34 16.74 16.23 12.18 5.32 99.80%
EPS -4.64 -3.84 -1.21 -1.21 0.12 1.56 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.13 0.13 0.13 0.14 0.14 -25.49%
Adjusted Per Share Value based on latest NOSH - 105,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.13 6.19 7.13 6.94 6.34 4.90 2.19 98.49%
EPS -1.89 -1.57 -0.50 -0.50 0.05 0.63 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0367 0.041 0.0534 0.0539 0.0508 0.0564 0.0577 -26.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.085 0.11 0.115 0.14 0.14 0.15 0.22 -
P/RPS 0.57 0.73 0.66 0.84 0.86 1.23 4.13 -73.26%
P/EPS -1.83 -2.86 -9.52 -11.58 112.10 9.64 45.57 -
EY -54.61 -34.91 -10.51 -8.63 0.89 10.38 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.88 1.08 1.08 1.07 1.57 -28.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 23/02/11 23/11/10 25/08/10 - -
Price 0.125 0.09 0.10 0.12 0.13 0.14 0.00 -
P/RPS 0.83 0.60 0.58 0.72 0.80 1.15 0.00 -
P/EPS -2.69 -2.34 -8.28 -9.93 104.09 9.00 0.00 -
EY -37.14 -42.66 -12.08 -10.07 0.96 11.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.90 0.77 0.92 1.00 1.00 0.00 -

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