[DGB] YoY TTM Result on 30-Jun-2016 [#1]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 5.86%
YoY- -8.01%
View:
Show?
TTM Result
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Revenue 6,404 4,875 6,787 3,562 7,893 10,762 13,506 -9.77%
PBT -15,676 -10,872 -675 -4,387 -4,493 -3,085 -143 91.11%
Tax 113 -420 0 0 0 52 -67 -
NP -15,563 -11,292 -675 -4,387 -4,493 -3,033 -210 81.06%
-
NP to SH -15,563 -11,105 -1,676 -4,356 -4,435 -2,997 -169 86.57%
-
Tax Rate - - - - - - - -
Total Cost 21,967 16,167 7,462 7,949 12,386 13,795 13,716 6.70%
-
Net Worth 39,184 52,932 36,324 38,399 7,722 6,868 10,800 19.44%
Dividend
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 39,184 52,932 36,324 38,399 7,722 6,868 10,800 19.44%
NOSH 785,353 756,171 539,275 480,000 154,444 114,468 120,000 29.56%
Ratio Analysis
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -243.02% -231.63% -9.95% -123.16% -56.92% -28.18% -1.55% -
ROE -39.72% -20.98% -4.61% -11.34% -57.43% -43.64% -1.56% -
Per Share
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.82 0.64 1.31 0.74 5.11 9.40 11.26 -30.31%
EPS -1.99 -1.47 -0.32 -0.91 -2.87 -2.62 -0.14 44.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.07 0.08 0.05 0.06 0.09 -7.78%
Adjusted Per Share Value based on latest NOSH - 480,000
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.52 1.92 2.67 1.40 3.10 4.23 5.31 -9.76%
EPS -6.12 -4.37 -0.66 -1.71 -1.74 -1.18 -0.07 85.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1541 0.2082 0.1429 0.151 0.0304 0.027 0.0425 19.43%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/20 29/03/19 29/12/17 30/06/16 31/12/14 31/12/13 31/12/12 -
Price 0.02 0.12 0.18 0.045 0.085 0.11 0.18 -
P/RPS 2.45 18.61 13.76 6.06 1.66 1.17 1.60 6.05%
P/EPS -1.01 -8.17 -55.73 -4.96 -2.96 -4.20 -127.81 -48.69%
EY -99.29 -12.24 -1.79 -20.17 -33.78 -23.80 -0.78 95.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.71 2.57 0.56 1.70 1.83 2.00 -19.90%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 30/05/19 28/02/18 26/08/16 26/02/15 26/02/14 26/02/13 -
Price 0.02 0.10 0.17 0.04 0.15 0.11 0.10 -
P/RPS 2.45 15.51 13.00 5.39 2.94 1.17 0.89 14.98%
P/EPS -1.01 -6.81 -52.63 -4.41 -5.22 -4.20 -71.01 -44.36%
EY -99.29 -14.69 -1.90 -22.69 -19.14 -23.80 -1.41 79.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.43 2.43 0.50 3.00 1.83 1.11 -13.12%

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