[DGB] YoY TTM Result on 30-Sep-2014 [#4]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -100.24%
YoY- -109.94%
View:
Show?
TTM Result
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,494 12,100 6,056 8,800 11,561 12,638 15,583 -28.44%
PBT -6,630 46 -5,404 -5,159 -2,519 -206 -4,953 4.25%
Tax -420 0 0 0 27 -42 82 -
NP -7,050 46 -5,404 -5,159 -2,492 -248 -4,871 5.41%
-
NP to SH -7,046 44 -5,372 -5,112 -2,435 -213 -4,811 5.59%
-
Tax Rate - 0.00% - - - - - -
Total Cost 8,544 12,054 11,460 13,959 14,053 12,886 20,454 -11.71%
-
Net Worth 54,648 39,200 19,520 6,652 7,967 10,259 9,327 28.70%
Dividend
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 54,648 39,200 19,520 6,652 7,967 10,259 9,327 28.70%
NOSH 756,171 490,000 244,011 133,045 113,823 113,999 103,636 32.80%
Ratio Analysis
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -471.89% 0.38% -89.23% -58.63% -21.56% -1.96% -31.26% -
ROE -12.89% 0.11% -27.52% -76.85% -30.56% -2.08% -51.58% -
Per Share
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.25 2.47 2.48 6.61 10.16 11.09 15.04 -44.27%
EPS -1.16 0.01 -2.20 -3.84 -2.14 -0.19 -4.64 -17.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.08 0.08 0.05 0.07 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 133,045
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.59 4.76 2.38 3.46 4.55 4.97 6.13 -28.40%
EPS -2.77 0.02 -2.11 -2.01 -0.96 -0.08 -1.89 5.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2149 0.1542 0.0768 0.0262 0.0313 0.0404 0.0367 28.69%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/09/18 31/03/17 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.18 0.05 0.055 0.16 0.085 0.14 0.085 -
P/RPS 73.16 2.02 2.22 2.42 0.84 1.26 0.57 99.96%
P/EPS -15.51 556.82 -2.50 -4.16 -3.97 -74.93 -1.83 35.67%
EY -6.45 0.18 -40.03 -24.01 -25.17 -1.33 -54.61 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.63 0.69 3.20 1.21 1.56 0.94 11.37%
Price Multiplier on Announcement Date
30/09/18 31/03/17 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/18 03/08/17 30/11/15 25/11/14 28/11/13 06/12/12 30/11/11 -
Price 0.14 0.05 0.055 0.135 0.215 0.13 0.125 -
P/RPS 56.90 2.02 2.22 2.04 2.12 1.17 0.83 82.84%
P/EPS -12.06 556.82 -2.50 -3.51 -10.05 -69.58 -2.69 23.88%
EY -8.29 0.18 -40.03 -28.46 -9.95 -1.44 -37.14 -19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.63 0.69 2.70 3.07 1.44 1.39 1.66%

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