[DGB] YoY Annual (Unaudited) 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
YoY- 20.15%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
Revenue 61,070 39,957 23,413 13,080 7,024 6,713 4,015 67.86%
PBT -12,358 -28,694 -36,655 -13,942 -17,173 -11,771 -6,490 13.03%
Tax 2,900 -2,593 -655 0 113 98 -420 -
NP -9,458 -31,287 -37,310 -13,942 -17,060 -11,673 -6,910 6.15%
-
NP to SH -8,061 -24,962 -29,345 -13,623 -17,060 -11,673 -6,911 2.97%
-
Tax Rate - - - - - - - -
Total Cost 70,528 71,244 60,723 27,022 24,084 18,386 10,925 42.60%
-
Net Worth 1,317 307,286 177,657 455,630 38,288 45,370 54,648 -50.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
Net Worth 1,317 307,286 177,657 455,630 38,288 45,370 54,648 -50.78%
NOSH 188,243 1,785,733 1,621,928 1,121,613 785,353 756,171 756,171 -23.25%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
NP Margin -15.49% -78.30% -159.36% -106.59% -242.88% -173.89% -172.10% -
ROE -611.75% -8.12% -16.52% -2.99% -44.56% -25.73% -12.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
RPS 3.24 2.34 1.75 1.11 0.92 0.89 0.66 35.36%
EPS -0.43 -1.50 -2.18 -1.16 -2.25 -1.54 -1.14 -16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0007 0.18 0.133 0.387 0.05 0.06 0.09 -60.31%
Adjusted Per Share Value based on latest NOSH - 1,121,613
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
RPS 28.38 18.57 10.88 6.08 3.26 3.12 1.87 67.79%
EPS -3.75 -11.60 -13.64 -6.33 -7.93 -5.43 -3.21 3.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 1.4282 0.8257 2.1177 0.178 0.2109 0.254 -50.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/09/19 28/09/18 -
Price 0.155 0.015 0.03 0.225 0.115 0.095 0.18 -
P/RPS 4.78 0.64 1.71 20.25 12.54 10.70 27.22 -28.18%
P/EPS -36.20 -1.03 -1.37 -19.45 -5.16 -6.15 -15.81 17.07%
EY -2.76 -97.48 -73.23 -5.14 -19.37 -16.25 -6.32 -14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 221.43 0.08 0.23 0.58 2.30 1.58 2.00 144.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/09/19 30/09/18 CAGR
Date 29/02/24 28/02/23 28/02/22 30/03/21 28/02/20 29/11/19 30/11/18 -
Price 0.11 0.01 0.02 0.075 0.05 0.17 0.14 -
P/RPS 3.39 0.43 1.14 6.75 5.45 19.15 21.17 -29.43%
P/EPS -25.69 -0.68 -0.91 -6.48 -2.24 -11.01 -12.30 15.04%
EY -3.89 -146.22 -109.84 -15.43 -44.56 -9.08 -8.13 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 157.14 0.06 0.15 0.19 1.00 2.83 1.56 140.55%

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