[DGB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -40.53%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 21,637 19,199 16,176 13,080 6,799 5,145 6,404 124.99%
PBT -40,373 -32,530 -19,908 -13,942 -9,825 -11,157 -15,676 87.78%
Tax 415 -116 -116 0 15 119 113 137.84%
NP -39,958 -32,646 -20,024 -13,942 -9,810 -11,038 -15,563 87.39%
-
NP to SH -34,167 -28,434 -17,865 -13,623 -9,694 -11,038 -15,563 68.83%
-
Tax Rate - - - - - - - -
Total Cost 61,595 51,845 36,200 27,022 16,609 16,183 21,967 98.72%
-
Net Worth 182,130 180,021 140,558 455,630 51,204 50,401 39,184 178.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 182,130 180,021 140,558 455,630 51,204 50,401 39,184 178.25%
NOSH 1,621,928 1,351,607 1,226,607 1,121,613 1,602,304 1,166,388 785,353 62.10%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -184.67% -170.04% -123.79% -106.59% -144.29% -214.54% -243.02% -
ROE -18.76% -15.79% -12.71% -2.99% -18.93% -21.90% -39.72% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.75 1.69 1.69 1.11 0.66 0.61 0.82 65.68%
EPS -2.76 -2.50 -1.87 -1.16 -0.95 -1.31 -1.99 24.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.158 0.147 0.387 0.05 0.06 0.05 105.09%
Adjusted Per Share Value based on latest NOSH - 1,121,613
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.06 8.92 7.52 6.08 3.16 2.39 2.98 124.87%
EPS -15.88 -13.22 -8.30 -6.33 -4.51 -5.13 -7.23 68.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8465 0.8367 0.6533 2.1177 0.238 0.2343 0.1821 178.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.05 0.055 0.075 0.225 0.025 0.02 0.02 -
P/RPS 2.86 3.26 4.43 20.25 3.77 3.27 2.45 10.85%
P/EPS -1.81 -2.20 -4.01 -19.45 -2.64 -1.52 -1.01 47.48%
EY -55.15 -45.37 -24.91 -5.14 -37.86 -65.70 -99.29 -32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.51 0.58 0.50 0.33 0.40 -10.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 31/05/21 30/03/21 04/12/20 26/08/20 30/06/20 -
Price 0.035 0.04 0.055 0.075 0.345 0.06 0.02 -
P/RPS 2.00 2.37 3.25 6.75 51.96 9.80 2.45 -12.64%
P/EPS -1.27 -1.60 -2.94 -6.48 -36.45 -4.57 -1.01 16.48%
EY -78.79 -62.39 -33.97 -15.43 -2.74 -21.90 -99.29 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.37 0.19 6.90 1.00 0.40 -28.84%

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