[DGB] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 132.41%
YoY- 103.75%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,663 7,540 8,420 9,252 10,765 11,146 0 -
PBT -1,088 -2,189 -2,104 109 -3,512 688 0 -
Tax 0 0 30 0 14 -8 0 -
NP -1,088 -2,189 -2,074 109 -3,498 680 0 -
-
NP to SH -1,087 -2,166 -2,048 129 -3,443 680 0 -
-
Tax Rate - - - 0.00% - 1.16% - -
Total Cost 6,751 9,729 10,494 9,143 14,263 10,466 0 -
-
Net Worth 21,740 7,782 8,008 9,675 10,401 12,050 0 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 21,740 7,782 8,008 9,675 10,401 12,050 0 -
NOSH 241,555 129,700 114,413 107,500 104,018 86,075 0 -
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -19.21% -29.03% -24.63% 1.18% -32.49% 6.10% 0.00% -
ROE -5.00% -27.83% -25.57% 1.33% -33.10% 5.64% 0.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.34 5.81 7.36 8.61 10.35 12.95 0.00 -
EPS -0.45 -1.67 -1.79 0.12 -3.31 0.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.06 0.07 0.09 0.10 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,333
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.23 2.97 3.31 3.64 4.23 4.38 0.00 -
EPS -0.43 -0.85 -0.81 0.05 -1.35 0.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0855 0.0306 0.0315 0.0381 0.0409 0.0474 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.075 0.10 0.08 0.14 0.11 0.15 0.00 -
P/RPS 3.20 1.72 1.09 1.63 1.06 1.16 0.00 -
P/EPS -16.67 -5.99 -4.47 116.67 -3.32 18.99 0.00 -
EY -6.00 -16.70 -22.38 0.86 -30.09 5.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.67 1.14 1.56 1.10 1.07 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 22/08/13 20/07/12 26/08/11 25/08/10 - -
Price 0.06 0.13 0.08 0.14 0.09 0.14 0.00 -
P/RPS 2.56 2.24 1.09 1.63 0.87 1.08 0.00 -
P/EPS -13.33 -7.78 -4.47 116.67 -2.72 17.72 0.00 -
EY -7.50 -12.85 -22.38 0.86 -36.78 5.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 2.17 1.14 1.56 0.90 1.00 0.00 -

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