[DGB] YoY TTM Result on 31-Dec-2012 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 20.66%
YoY- 96.25%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 6,605 7,893 10,762 13,506 14,308 17,653 2,466 17.83%
PBT -4,525 -4,493 -3,085 -143 -4,620 -1,427 1,072 -
Tax 0 0 52 -67 68 108 0 -
NP -4,525 -4,493 -3,033 -210 -4,552 -1,319 1,072 -
-
NP to SH -4,494 -4,435 -2,997 -169 -4,504 -1,275 1,072 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 11,130 12,386 13,795 13,716 18,860 18,972 1,394 41.35%
-
Net Worth 38,742 7,722 6,868 10,800 9,000 13,712 6,980 33.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 38,742 7,722 6,868 10,800 9,000 13,712 6,980 33.04%
NOSH 484,285 154,444 114,468 120,000 100,000 105,483 49,860 46.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -68.51% -56.92% -28.18% -1.55% -31.81% -7.47% 43.47% -
ROE -11.60% -57.43% -43.64% -1.56% -50.04% -9.30% 15.36% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.36 5.11 9.40 11.26 14.31 16.74 4.95 -19.36%
EPS -0.93 -2.87 -2.62 -0.14 -4.50 -1.21 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.06 0.09 0.09 0.13 0.14 -8.90%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.07 3.67 5.00 6.28 6.65 8.20 1.15 17.77%
EPS -2.09 -2.06 -1.39 -0.08 -2.09 -0.59 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.0359 0.0319 0.0502 0.0418 0.0637 0.0324 33.07%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.06 0.085 0.11 0.18 0.125 0.14 0.36 -
P/RPS 4.40 1.66 1.17 1.60 0.87 0.84 7.28 -8.04%
P/EPS -6.47 -2.96 -4.20 -127.81 -2.78 -11.58 16.74 -
EY -15.47 -33.78 -23.80 -0.78 -36.03 -8.63 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.70 1.83 2.00 1.39 1.08 2.57 -18.54%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 26/02/13 23/02/12 23/02/11 - -
Price 0.065 0.15 0.11 0.10 0.13 0.12 0.00 -
P/RPS 4.77 2.94 1.17 0.89 0.91 0.72 0.00 -
P/EPS -7.00 -5.22 -4.20 -71.01 -2.89 -9.93 0.00 -
EY -14.28 -19.14 -23.80 -1.41 -34.65 -10.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 3.00 1.83 1.11 1.44 0.92 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