[DGB] YoY Annual (Unaudited) Result on 30-Sep-2014 [#4]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
YoY- -107.22%
View:
Show?
Annual (Unaudited) Result
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,451 12,100 6,056 8,800 11,561 12,614 15,564 -20.67%
PBT 975 46 -5,316 -5,159 -2,551 -207 -4,946 -
Tax 0 0 0 0 27 -30 82 -
NP 975 46 -5,316 -5,159 -2,524 -237 -4,864 -
-
NP to SH 787 46 -5,284 -5,112 -2,467 -202 -4,803 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 2,476 12,054 11,372 13,959 14,085 12,851 20,428 -27.70%
-
Net Worth 48,094 40,399 19,480 6,663 8,002 10,042 9,351 28.63%
Dividend
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 48,094 40,399 19,480 6,663 8,002 10,042 9,351 28.63%
NOSH 669,479 504,999 243,502 133,277 114,319 111,578 103,909 33.16%
Ratio Analysis
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 28.25% 0.38% -87.78% -58.63% -21.83% -1.88% -31.25% -
ROE 1.64% 0.11% -27.13% -76.71% -30.83% -2.01% -51.36% -
Per Share
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.65 2.40 2.49 6.60 10.11 11.31 14.98 -38.26%
EPS 0.15 0.01 -2.17 -3.84 -2.16 -0.19 -4.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.05 0.07 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 133,045
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.60 5.62 2.81 4.09 5.37 5.86 7.23 -20.69%
EPS 0.37 0.02 -2.46 -2.38 -1.15 -0.09 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2235 0.1878 0.0905 0.031 0.0372 0.0467 0.0435 28.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.125 0.05 0.055 0.16 0.085 0.14 0.085 -
P/RPS 19.36 2.09 2.21 2.42 0.84 1.24 0.57 71.94%
P/EPS 84.88 548.91 -2.53 -4.17 -3.94 -77.33 -1.84 -
EY 1.18 0.18 -39.45 -23.97 -25.39 -1.29 -54.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.63 0.69 3.20 1.21 1.56 0.94 6.19%
Price Multiplier on Announcement Date
31/03/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/05/18 03/08/17 30/11/15 25/11/14 28/11/13 06/12/12 30/11/11 -
Price 0.11 0.05 0.055 0.135 0.215 0.13 0.125 -
P/RPS 17.03 2.09 2.21 2.04 2.13 1.15 0.83 59.12%
P/EPS 74.69 548.91 -2.53 -3.52 -9.96 -71.81 -2.70 -
EY 1.34 0.18 -39.45 -28.41 -10.04 -1.39 -36.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.63 0.69 2.70 3.07 1.44 1.39 -1.98%

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