[DGB] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 158.51%
YoY- -84.96%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 8,650 6,713 3,216 10,464 7,550 10,053 11,226 -3.52%
PBT -5,897 -11,771 226 614 -1,450 -2,918 -2,805 10.78%
Tax 0 98 0 0 0 0 40 -
NP -5,897 -11,673 226 614 -1,450 -2,918 -2,765 11.00%
-
NP to SH -5,742 -11,673 65 612 -1,449 -2,888 -2,730 10.78%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 14,547 18,386 2,990 9,849 9,001 12,971 13,991 0.53%
-
Net Worth 51,204 45,370 79,408 39,119 21,739 7,782 8,008 29.12%
Dividend
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 51,204 45,370 79,408 39,119 21,739 7,782 8,008 29.12%
NOSH 1,602,304 756,171 756,171 489,000 241,555 129,700 114,413 43.86%
Ratio Analysis
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -68.17% -173.89% 7.03% 5.87% -19.21% -29.03% -24.63% -
ROE -11.22% -25.73% 0.08% 1.56% -6.67% -37.11% -34.10% -
Per Share
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.84 0.89 0.45 2.14 3.13 7.75 9.81 -28.72%
EPS -0.56 -1.54 0.01 0.12 -0.60 -2.23 -2.39 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.11 0.08 0.09 0.06 0.07 -4.53%
Adjusted Per Share Value based on latest NOSH - 489,000
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.40 2.64 1.27 4.12 2.97 3.95 4.42 -3.55%
EPS -2.26 -4.59 0.03 0.24 -0.57 -1.14 -1.07 10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.1785 0.3123 0.1539 0.0855 0.0306 0.0315 29.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/20 30/09/19 29/06/18 30/12/16 30/06/15 30/06/14 28/06/13 -
Price 0.025 0.095 0.145 0.04 0.075 0.10 0.08 -
P/RPS 2.96 10.70 32.54 1.87 2.40 1.29 0.82 19.34%
P/EPS -4.46 -6.15 1,606.87 31.96 -12.50 -4.49 -3.35 4.02%
EY -22.43 -16.25 0.06 3.13 -8.00 -22.27 -29.83 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.58 1.32 0.50 0.83 1.67 1.14 -10.73%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 04/12/20 29/11/19 24/08/18 23/02/17 28/08/15 29/08/14 22/08/13 -
Price 0.345 0.17 0.17 0.035 0.06 0.13 0.08 -
P/RPS 40.84 19.15 38.15 1.64 1.92 1.68 0.82 71.34%
P/EPS -61.52 -11.01 1,883.92 27.97 -10.00 -5.84 -3.35 49.33%
EY -1.63 -9.08 0.05 3.58 -10.00 -17.13 -29.83 -33.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 2.83 1.55 0.44 0.67 2.17 1.14 28.15%

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