[DGB] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 50.47%
YoY- 80.2%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,206 8,642 3,451 14,932 10,252 7,928 11,952 -3.53%
PBT -3,712 -10,496 975 -1,042 -578 -3,518 -2,768 4.12%
Tax 0 -8 0 0 0 0 12 -
NP -3,712 -10,504 975 -1,042 -578 -3,518 -2,756 4.19%
-
NP to SH -3,712 -10,504 787 -1,046 -576 -3,554 -2,718 4.38%
-
Tax Rate - - 0.00% - - - - -
Total Cost 12,918 19,146 2,476 15,974 10,830 11,446 14,708 -1.77%
-
Net Worth 50,401 45,370 48,094 0 7,999 8,698 9,136 26.54%
Dividend
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 50,401 45,370 48,094 0 7,999 8,698 9,136 26.54%
NOSH 1,166,388 756,171 669,479 489,000 159,999 124,265 114,201 37.75%
Ratio Analysis
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -40.32% -121.54% 28.25% -6.98% -5.64% -44.37% -23.06% -
ROE -7.36% -23.15% 1.64% 0.00% -7.20% -40.86% -29.75% -
Per Share
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.10 1.14 0.65 3.05 6.41 6.38 10.47 -26.69%
EPS -0.44 -1.39 0.15 -0.22 -0.36 -2.86 -2.38 -20.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.09 0.00 0.05 0.07 0.08 -3.88%
Adjusted Per Share Value based on latest NOSH - 489,000
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.62 3.40 1.36 5.87 4.03 3.12 4.70 -3.53%
EPS -1.46 -4.13 0.31 -0.41 -0.23 -1.40 -1.07 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.1785 0.1892 0.00 0.0315 0.0342 0.0359 26.55%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/06/20 28/06/19 30/03/18 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.02 0.11 0.125 0.04 0.125 0.105 0.09 -
P/RPS 1.82 9.62 19.36 1.31 1.95 1.65 0.86 10.88%
P/EPS -4.53 -7.92 84.88 -18.70 -34.72 -3.67 -3.78 2.52%
EY -22.09 -12.63 1.18 -5.35 -2.88 -27.24 -26.44 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.83 1.39 0.00 2.50 1.50 1.13 -15.60%
Price Multiplier on Announcement Date
30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 26/08/20 28/08/19 23/05/18 29/11/16 29/05/15 26/05/14 22/05/13 -
Price 0.06 0.105 0.11 0.035 0.08 0.10 0.085 -
P/RPS 5.47 9.19 17.03 1.15 1.25 1.57 0.81 30.11%
P/EPS -13.58 -7.56 74.69 -16.36 -22.22 -3.50 -3.57 20.22%
EY -7.36 -13.23 1.34 -6.11 -4.50 -28.60 -28.00 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.75 1.22 0.00 1.60 1.43 1.06 -0.79%

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