[DGB] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -36.2%
YoY- -103.52%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 6,799 5,145 6,404 3,019 6,713 6,744 4,875 24.75%
PBT -9,825 -11,157 -15,676 -16,012 -11,771 -14,626 -10,872 -6.51%
Tax 15 119 113 113 98 -426 -420 -
NP -9,810 -11,038 -15,563 -15,899 -11,673 -15,052 -11,292 -8.92%
-
NP to SH -9,694 -11,038 -15,563 -15,899 -11,673 -14,865 -11,105 -8.63%
-
Tax Rate - - - - - - - -
Total Cost 16,609 16,183 21,967 18,918 18,386 21,796 16,167 1.80%
-
Net Worth 51,204 50,401 39,184 38,288 45,370 45,370 52,932 -2.18%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 51,204 50,401 39,184 38,288 45,370 45,370 52,932 -2.18%
NOSH 1,602,304 1,166,388 785,353 785,353 756,171 756,171 756,171 64.74%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -144.29% -214.54% -243.02% -526.63% -173.89% -223.19% -231.63% -
ROE -18.93% -21.90% -39.72% -41.52% -25.73% -32.76% -20.98% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.66 0.61 0.82 0.39 0.89 0.89 0.64 2.06%
EPS -0.95 -1.31 -1.99 -2.08 -1.54 -1.97 -1.47 -25.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.05 0.06 0.06 0.07 -20.04%
Adjusted Per Share Value based on latest NOSH - 785,353
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.67 2.02 2.52 1.19 2.64 2.65 1.92 24.51%
EPS -3.81 -4.34 -6.12 -6.25 -4.59 -5.85 -4.37 -8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.1982 0.1541 0.1506 0.1785 0.1785 0.2082 -2.18%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.025 0.02 0.02 0.115 0.095 0.11 0.12 -
P/RPS 3.77 3.27 2.45 29.17 10.70 12.33 18.61 -65.40%
P/EPS -2.64 -1.52 -1.01 -5.54 -6.15 -5.60 -8.17 -52.81%
EY -37.86 -65.70 -99.29 -18.05 -16.25 -17.87 -12.24 111.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.40 2.30 1.58 1.83 1.71 -55.84%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 04/12/20 26/08/20 30/06/20 28/02/20 29/11/19 28/08/19 30/05/19 -
Price 0.345 0.06 0.02 0.05 0.17 0.105 0.10 -
P/RPS 51.96 9.80 2.45 12.68 19.15 11.77 15.51 123.39%
P/EPS -36.45 -4.57 -1.01 -2.41 -11.01 -5.34 -6.81 205.05%
EY -2.74 -21.90 -99.29 -41.52 -9.08 -18.72 -14.69 -67.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 1.00 0.40 1.00 2.83 1.75 1.43 184.72%

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