[DGB] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 12.77%
YoY- -2341.67%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,372 9,748 7,552 11,180 14,376 10,904 16,004 -36.01%
PBT -2,112 4,068 552 -2,112 152 -100 -1,432 7.31%
Tax 0 0 0 0 -100 0 56 -
NP -2,112 4,068 552 -2,112 52 -100 -1,376 8.09%
-
NP to SH -2,112 4,068 556 -2,152 96 -80 -1,308 9.09%
-
Tax Rate - 0.00% 0.00% - 65.79% - - -
Total Cost 3,484 5,680 7,000 13,292 14,324 11,004 17,380 -25.33%
-
Net Worth 56,799 38,742 7,722 6,868 10,800 9,000 13,712 29.47%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,799 38,742 7,722 6,868 10,800 9,000 13,712 29.47%
NOSH 709,995 484,285 154,444 114,468 120,000 100,000 105,483 41.42%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -153.94% 41.73% 7.31% -18.89% 0.36% -0.92% -8.60% -
ROE -3.72% 10.50% 7.20% -31.33% 0.89% -0.89% -9.54% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.19 2.01 4.89 9.77 11.98 10.90 15.17 -54.89%
EPS -0.44 0.84 0.36 -1.88 0.08 -0.08 -1.24 -17.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.05 0.06 0.09 0.09 0.13 -8.44%
Adjusted Per Share Value based on latest NOSH - 114,468
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.64 4.53 3.51 5.20 6.68 5.07 7.44 -35.97%
EPS -0.98 1.89 0.26 -1.00 0.04 -0.04 -0.61 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.264 0.1801 0.0359 0.0319 0.0502 0.0418 0.0637 29.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.045 0.06 0.085 0.11 0.18 0.125 0.14 -
P/RPS 23.29 2.98 1.74 1.13 1.50 1.15 0.92 79.92%
P/EPS -15.13 7.14 23.61 -5.85 225.00 -156.25 -11.29 5.46%
EY -6.61 14.00 4.24 -17.09 0.44 -0.64 -8.86 -5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 1.70 1.83 2.00 1.39 1.08 -11.25%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/08/16 26/02/16 26/02/15 26/02/14 26/02/13 23/02/12 23/02/11 -
Price 0.04 0.065 0.15 0.11 0.10 0.13 0.12 -
P/RPS 20.70 3.23 3.07 1.13 0.83 1.19 0.79 81.05%
P/EPS -13.45 7.74 41.67 -5.85 125.00 -162.50 -9.68 6.16%
EY -7.44 12.92 2.40 -17.09 0.80 -0.62 -10.33 -5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.81 3.00 1.83 1.11 1.44 0.92 -10.49%

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