[DGB] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -0.47%
YoY- -1687.6%
View:
Show?
Annualized Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,464 7,550 10,053 11,226 12,336 14,353 14,861 -5.24%
PBT 614 -1,450 -2,918 -2,805 145 -4,682 917 -5.97%
Tax 0 0 0 40 0 18 -10 -
NP 614 -1,450 -2,918 -2,765 145 -4,664 906 -5.80%
-
NP to SH 612 -1,449 -2,888 -2,730 172 -4,590 906 -5.84%
-
Tax Rate 0.00% - - - 0.00% - 1.09% -
Total Cost 9,849 9,001 12,971 13,991 12,190 19,017 13,954 -5.21%
-
Net Worth 39,119 21,739 7,782 8,008 9,675 10,401 12,050 19.82%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 39,119 21,739 7,782 8,008 9,675 10,401 12,050 19.82%
NOSH 489,000 241,555 129,700 114,413 107,500 104,018 86,075 30.58%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.87% -19.21% -29.03% -24.63% 1.18% -32.49% 6.10% -
ROE 1.56% -6.67% -37.11% -34.10% 1.78% -44.13% 7.52% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.14 3.13 7.75 9.81 11.48 13.80 17.27 -27.44%
EPS 0.12 -0.60 -2.23 -2.39 0.16 -4.41 1.05 -28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.06 0.07 0.09 0.10 0.14 -8.23%
Adjusted Per Share Value based on latest NOSH - 114,833
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.12 2.97 3.95 4.42 4.85 5.65 5.85 -5.24%
EPS 0.24 -0.57 -1.14 -1.07 0.07 -1.81 0.36 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.0855 0.0306 0.0315 0.0381 0.0409 0.0474 19.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.04 0.075 0.10 0.08 0.14 0.11 0.15 -
P/RPS 1.87 2.40 1.29 0.82 1.22 0.80 0.87 12.47%
P/EPS 31.96 -12.50 -4.49 -3.35 87.50 -2.49 14.24 13.22%
EY 3.13 -8.00 -22.27 -29.83 1.14 -40.12 7.02 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.83 1.67 1.14 1.56 1.10 1.07 -11.03%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/02/17 28/08/15 29/08/14 22/08/13 20/07/12 26/08/11 25/08/10 -
Price 0.035 0.06 0.13 0.08 0.14 0.09 0.14 -
P/RPS 1.64 1.92 1.68 0.82 1.22 0.65 0.81 11.44%
P/EPS 27.97 -10.00 -5.84 -3.35 87.50 -2.04 13.29 12.11%
EY 3.58 -10.00 -17.13 -29.83 1.14 -49.04 7.52 -10.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.67 2.17 1.14 1.56 0.90 1.00 -11.84%

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