[DGB] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -46.15%
YoY- -1369.42%
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
Revenue 39,957 23,413 13,080 7,024 4,015 12,100 6,056 29.68%
PBT -28,694 -36,655 -13,942 -17,173 -6,490 46 -5,316 26.15%
Tax -2,593 -655 0 113 -420 0 0 -
NP -31,287 -37,310 -13,942 -17,060 -6,910 46 -5,316 27.66%
-
NP to SH -24,962 -29,345 -13,623 -17,060 -6,911 46 -5,284 23.85%
-
Tax Rate - - - - - 0.00% - -
Total Cost 71,244 60,723 27,022 24,084 10,925 12,054 11,372 28.76%
-
Net Worth 307,286 177,657 455,630 38,288 54,648 40,399 19,480 46.23%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
Net Worth 307,286 177,657 455,630 38,288 54,648 40,399 19,480 46.23%
NOSH 1,785,733 1,621,928 1,121,613 785,353 756,171 504,999 243,502 31.59%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
NP Margin -78.30% -159.36% -106.59% -242.88% -172.10% 0.38% -87.78% -
ROE -8.12% -16.52% -2.99% -44.56% -12.65% 0.11% -27.13% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
RPS 2.34 1.75 1.11 0.92 0.66 2.40 2.49 -0.85%
EPS -1.50 -2.18 -1.16 -2.25 -1.14 0.01 -2.17 -4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.133 0.387 0.05 0.09 0.08 0.08 11.82%
Adjusted Per Share Value based on latest NOSH - 785,353
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
RPS 15.72 9.21 5.14 2.76 1.58 4.76 2.38 29.70%
EPS -9.82 -11.54 -5.36 -6.71 -2.72 0.02 -2.08 23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2086 0.6988 1.7921 0.1506 0.2149 0.1589 0.0766 46.24%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 28/09/18 31/03/17 30/09/15 -
Price 0.015 0.03 0.225 0.115 0.18 0.05 0.055 -
P/RPS 0.64 1.71 20.25 12.54 27.22 2.09 2.21 -15.69%
P/EPS -1.03 -1.37 -19.45 -5.16 -15.81 548.91 -2.53 -11.64%
EY -97.48 -73.23 -5.14 -19.37 -6.32 0.18 -39.45 13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.23 0.58 2.30 2.00 0.63 0.69 -25.68%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/09/18 31/03/17 30/09/15 CAGR
Date 28/02/23 28/02/22 30/03/21 28/02/20 30/11/18 03/08/17 30/11/15 -
Price 0.01 0.02 0.075 0.05 0.14 0.05 0.055 -
P/RPS 0.43 1.14 6.75 5.45 21.17 2.09 2.21 -20.19%
P/EPS -0.68 -0.91 -6.48 -2.24 -12.30 548.91 -2.53 -16.55%
EY -146.22 -109.84 -15.43 -44.56 -8.13 0.18 -39.45 19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.15 0.19 1.00 1.56 0.63 0.69 -28.57%

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