[DGB] YoY TTM 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- 71.37%
YoY- 69.02%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,923 10,681 11,806 14,070 15,737 12,466 0 -
PBT -4,058 -2,604 -2,419 -1,332 -4,197 1,601 0 -
Tax 0 -3 -12 68 116 -8 0 -
NP -4,058 -2,607 -2,431 -1,264 -4,081 1,593 0 -
-
NP to SH -4,033 -2,553 -2,390 -1,239 -3,999 1,593 0 -
-
Tax Rate - - - - - 0.50% - -
Total Cost 10,981 13,288 14,237 15,334 19,818 10,873 0 -
-
Net Worth 21,790 7,779 8,038 9,300 10,414 14,329 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 21,790 7,779 8,038 9,300 10,414 14,329 0 -
NOSH 242,121 129,666 114,833 103,333 104,146 102,352 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 -58.62% -24.41% -20.59% -8.98% -25.93% 12.78% 0.00% -
ROE -18.51% -32.81% -29.73% -13.32% -38.40% 11.12% 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 2.86 8.24 10.28 13.62 15.11 12.18 0.00 -
EPS -1.67 -1.97 -2.08 -1.20 -3.84 1.56 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 2.72 4.20 4.64 5.53 6.19 4.90 0.00 -
EPS -1.59 -1.00 -0.94 -0.49 -1.57 0.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0306 0.0316 0.0366 0.041 0.0564 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 2.62 1.21 0.78 1.03 0.73 1.23 0.00 -
P/EPS -4.50 -5.08 -3.84 -11.68 -2.86 9.64 0.00 -
EY -22.21 -19.69 -26.02 -8.56 -34.91 10.38 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 2.10 1.58 0.78 1.03 0.60 1.15 0.00 -
P/EPS -3.60 -6.60 -3.84 -11.68 -2.34 9.00 0.00 -
EY -27.76 -15.15 -26.02 -8.56 -42.66 11.12 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