[DGB] YoY Annual (Unaudited) Result on 30-Sep-2012 [#4]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
06-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
YoY- 95.79%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,056 8,800 11,561 12,614 15,564 15,845 3,129 11.62%
PBT -5,316 -5,159 -2,551 -207 -4,946 3 2,454 -
Tax 0 0 27 -30 82 94 0 -
NP -5,316 -5,159 -2,524 -237 -4,864 97 2,454 -
-
NP to SH -5,284 -5,112 -2,467 -202 -4,803 124 2,454 -
-
Tax Rate - - - - - -3,133.33% 0.00% -
Total Cost 11,372 13,959 14,085 12,851 20,428 15,748 675 60.07%
-
Net Worth 19,480 6,663 8,002 10,042 9,351 14,654 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 19,480 6,663 8,002 10,042 9,351 14,654 0 -
NOSH 243,502 133,277 114,319 111,578 103,909 112,727 200 226.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -87.78% -58.63% -21.83% -1.88% -31.25% 0.61% 78.43% -
ROE -27.13% -76.71% -30.83% -2.01% -51.36% 0.85% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.49 6.60 10.11 11.31 14.98 14.06 1,564.50 -65.81%
EPS -2.17 -3.84 -2.16 -0.19 -4.62 0.11 1,227.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.07 0.09 0.09 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 113,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.38 3.46 4.55 4.96 6.12 6.23 1.23 11.62%
EPS -2.08 -2.01 -0.97 -0.08 -1.89 0.05 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0262 0.0315 0.0395 0.0368 0.0576 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.055 0.16 0.085 0.14 0.085 0.14 0.00 -
P/RPS 2.21 2.42 0.84 1.24 0.57 1.00 0.00 -
P/EPS -2.53 -4.17 -3.94 -77.33 -1.84 127.27 0.00 -
EY -39.45 -23.97 -25.39 -1.29 -54.38 0.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 3.20 1.21 1.56 0.94 1.08 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 25/11/14 28/11/13 06/12/12 30/11/11 23/11/10 07/12/09 -
Price 0.055 0.135 0.215 0.13 0.125 0.13 0.00 -
P/RPS 2.21 2.04 2.13 1.15 0.83 0.92 0.00 -
P/EPS -2.53 -3.52 -9.96 -71.81 -2.70 118.18 0.00 -
EY -39.45 -28.41 -10.04 -1.39 -36.98 0.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 2.70 3.07 1.44 1.39 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