[DGB] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -21.89%
YoY- -5.76%
View:
Show?
Cumulative Result
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,753 7,848 5,663 7,540 8,420 9,252 10,765 -13.96%
PBT 264 461 -1,088 -2,189 -2,104 109 -3,512 -
Tax 0 0 0 0 30 0 14 -
NP 264 461 -1,088 -2,189 -2,074 109 -3,498 -
-
NP to SH 76 459 -1,087 -2,166 -2,048 129 -3,443 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 3,489 7,387 6,751 9,729 10,494 9,143 14,263 -18.20%
-
Net Worth 79,408 39,119 21,740 7,782 8,008 9,675 10,401 33.66%
Dividend
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 79,408 39,119 21,740 7,782 8,008 9,675 10,401 33.66%
NOSH 756,171 489,000 241,555 129,700 114,413 107,500 104,018 32.73%
Ratio Analysis
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 7.03% 5.87% -19.21% -29.03% -24.63% 1.18% -32.49% -
ROE 0.10% 1.17% -5.00% -27.83% -25.57% 1.33% -33.10% -
Per Share
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.52 1.60 2.34 5.81 7.36 8.61 10.35 -34.74%
EPS 0.01 0.09 -0.45 -1.67 -1.79 0.12 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.08 0.09 0.06 0.07 0.09 0.10 1.36%
Adjusted Per Share Value based on latest NOSH - 129,666
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.48 3.09 2.23 2.97 3.31 3.64 4.23 -13.92%
EPS 0.03 0.18 -0.43 -0.85 -0.81 0.05 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.1539 0.0855 0.0306 0.0315 0.0381 0.0409 33.66%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.145 0.04 0.075 0.10 0.08 0.14 0.11 -
P/RPS 27.89 2.49 3.20 1.72 1.09 1.63 1.06 59.48%
P/EPS 1,377.30 42.61 -16.67 -5.99 -4.47 116.67 -3.32 -
EY 0.07 2.35 -6.00 -16.70 -22.38 0.86 -30.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.50 0.83 1.67 1.14 1.56 1.10 2.63%
Price Multiplier on Announcement Date
30/06/18 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/18 23/02/17 28/08/15 29/08/14 22/08/13 20/07/12 26/08/11 -
Price 0.17 0.035 0.06 0.13 0.08 0.14 0.09 -
P/RPS 32.70 2.18 2.56 2.24 1.09 1.63 0.87 67.81%
P/EPS 1,614.77 37.29 -13.33 -7.78 -4.47 116.67 -2.72 -
EY 0.06 2.68 -7.50 -12.85 -22.38 0.86 -36.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.44 0.67 2.17 1.14 1.56 0.90 8.06%

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