[DGB] QoQ TTM Result on 31-Mar-2011 [#2]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 0.94%
YoY- -349.6%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,308 15,583 15,737 18,122 17,653 16,118 12,466 9.59%
PBT -4,620 -4,953 -4,197 -1,444 -1,427 3 1,601 -
Tax 68 82 116 116 108 94 -8 -
NP -4,552 -4,871 -4,081 -1,328 -1,319 97 1,593 -
-
NP to SH -4,504 -4,811 -3,999 -1,263 -1,275 124 1,593 -
-
Tax Rate - - - - - -3,133.33% 0.50% -
Total Cost 18,860 20,454 19,818 19,450 18,972 16,021 10,873 44.22%
-
Net Worth 9,000 9,327 10,414 13,588 13,712 12,907 14,329 -26.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 9,000 9,327 10,414 13,588 13,712 12,907 14,329 -26.59%
NOSH 100,000 103,636 104,146 104,528 105,483 99,285 102,352 -1.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -31.81% -31.26% -25.93% -7.33% -7.47% 0.60% 12.78% -
ROE -50.04% -51.58% -38.40% -9.29% -9.30% 0.96% 11.12% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.31 15.04 15.11 17.34 16.74 16.23 12.18 11.30%
EPS -4.50 -4.64 -3.84 -1.21 -1.21 0.12 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.13 0.13 0.13 0.14 -25.45%
Adjusted Per Share Value based on latest NOSH - 104,528
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.65 7.24 7.31 8.42 8.20 7.49 5.79 9.64%
EPS -2.09 -2.24 -1.86 -0.59 -0.59 0.06 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0418 0.0434 0.0484 0.0632 0.0637 0.06 0.0666 -26.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.125 0.085 0.11 0.115 0.14 0.14 0.15 -
P/RPS 0.87 0.57 0.73 0.66 0.84 0.86 1.23 -20.56%
P/EPS -2.78 -1.83 -2.86 -9.52 -11.58 112.10 9.64 -
EY -36.03 -54.61 -34.91 -10.51 -8.63 0.89 10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.94 1.10 0.88 1.08 1.08 1.07 19.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 26/08/11 26/05/11 23/02/11 23/11/10 25/08/10 -
Price 0.13 0.125 0.09 0.10 0.12 0.13 0.14 -
P/RPS 0.91 0.83 0.60 0.58 0.72 0.80 1.15 -14.41%
P/EPS -2.89 -2.69 -2.34 -8.28 -9.93 104.09 9.00 -
EY -34.65 -37.14 -42.66 -12.08 -10.07 0.96 11.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 0.90 0.77 0.92 1.00 1.00 27.43%

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