[DGB] YoY Annualized Quarter Result on 31-Mar-2014 [#2]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -65.15%
YoY- -30.76%
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,451 14,932 10,252 7,928 11,952 11,624 15,168 -19.04%
PBT 975 -1,042 -578 -3,518 -2,768 -808 -1,866 -
Tax 0 0 0 0 12 0 28 -
NP 975 -1,042 -578 -3,518 -2,756 -808 -1,838 -
-
NP to SH 787 -1,046 -576 -3,554 -2,718 -796 -1,762 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 2,476 15,974 10,830 11,446 14,708 12,432 17,006 -24.04%
-
Net Worth 48,094 0 7,999 8,698 9,136 8,378 13,474 19.91%
Dividend
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 48,094 0 7,999 8,698 9,136 8,378 13,474 19.91%
NOSH 669,479 489,000 159,999 124,265 114,201 104,736 103,647 30.51%
Ratio Analysis
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 28.25% -6.98% -5.64% -44.37% -23.06% -6.95% -12.12% -
ROE 1.64% 0.00% -7.20% -40.86% -29.75% -9.50% -13.08% -
Per Share
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.65 3.05 6.41 6.38 10.47 11.10 14.63 -35.88%
EPS 0.15 -0.22 -0.36 -2.86 -2.38 -0.76 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.05 0.07 0.08 0.08 0.13 -5.11%
Adjusted Per Share Value based on latest NOSH - 123,900
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.36 5.87 4.03 3.12 4.70 4.57 5.97 -19.03%
EPS 0.31 -0.41 -0.23 -1.40 -1.07 -0.31 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.00 0.0315 0.0342 0.0359 0.033 0.053 19.91%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/03/18 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.125 0.04 0.125 0.105 0.09 0.14 0.115 -
P/RPS 19.36 1.31 1.95 1.65 0.86 1.26 0.79 57.87%
P/EPS 84.88 -18.70 -34.72 -3.67 -3.78 -18.42 -6.76 -
EY 1.18 -5.35 -2.88 -27.24 -26.44 -5.43 -14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.00 2.50 1.50 1.13 1.75 0.88 6.74%
Price Multiplier on Announcement Date
31/03/18 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/18 29/11/16 29/05/15 26/05/14 22/05/13 25/05/12 26/05/11 -
Price 0.11 0.035 0.08 0.10 0.085 0.16 0.10 -
P/RPS 17.03 1.15 1.25 1.57 0.81 1.44 0.68 58.36%
P/EPS 74.69 -16.36 -22.22 -3.50 -3.57 -21.05 -5.88 -
EY 1.34 -6.11 -4.50 -28.60 -28.00 -4.75 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.60 1.43 1.06 2.00 0.77 6.78%

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