[DGB] YoY Annualized Quarter Result on 30-Sep-2013 [#4]

View:
Show?
Annualized Quarter Result
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,100 6,056 8,800 11,561 12,614 15,564 15,845 -4.06%
PBT 46 -5,316 -5,159 -2,551 -207 -4,946 3 52.15%
Tax 0 0 0 27 -30 82 94 -
NP 46 -5,316 -5,159 -2,524 -237 -4,864 97 -10.83%
-
NP to SH 46 -5,284 -5,112 -2,467 -202 -4,803 124 -14.14%
-
Tax Rate 0.00% - - - - - -3,133.33% -
Total Cost 12,054 11,372 13,959 14,085 12,851 20,428 15,748 -4.02%
-
Net Worth 40,399 19,480 6,663 8,002 10,042 9,351 14,654 16.87%
Dividend
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 40,399 19,480 6,663 8,002 10,042 9,351 14,654 16.87%
NOSH 504,999 243,502 133,277 114,319 111,578 103,909 112,727 25.93%
Ratio Analysis
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.38% -87.78% -58.63% -21.83% -1.88% -31.25% 0.61% -
ROE 0.11% -27.13% -76.71% -30.83% -2.01% -51.36% 0.85% -
Per Share
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.40 2.49 6.60 10.11 11.31 14.98 14.06 -23.79%
EPS 0.01 -2.17 -3.84 -2.16 -0.19 -4.62 0.11 -30.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.05 0.07 0.09 0.09 0.13 -7.19%
Adjusted Per Share Value based on latest NOSH - 113,823
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.76 2.38 3.46 4.55 4.96 6.12 6.23 -4.05%
EPS 0.02 -2.08 -2.01 -0.97 -0.08 -1.89 0.05 -13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.0766 0.0262 0.0315 0.0395 0.0368 0.0576 16.88%
Price Multiplier on Financial Quarter End Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.05 0.055 0.16 0.085 0.14 0.085 0.14 -
P/RPS 2.09 2.21 2.42 0.84 1.24 0.57 1.00 12.00%
P/EPS 548.91 -2.53 -4.17 -3.94 -77.33 -1.84 127.27 25.19%
EY 0.18 -39.45 -23.97 -25.39 -1.29 -54.38 0.79 -20.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 3.20 1.21 1.56 0.94 1.08 -7.95%
Price Multiplier on Announcement Date
31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 03/08/17 30/11/15 25/11/14 28/11/13 06/12/12 30/11/11 23/11/10 -
Price 0.05 0.055 0.135 0.215 0.13 0.125 0.13 -
P/RPS 2.09 2.21 2.04 2.13 1.15 0.83 0.92 13.44%
P/EPS 548.91 -2.53 -3.52 -9.96 -71.81 -2.70 118.18 26.63%
EY 0.18 -39.45 -28.41 -10.04 -1.39 -36.98 0.85 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.69 2.70 3.07 1.44 1.39 1.00 -6.85%

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