[DGB] YoY TTM Result on 31-Dec-2014 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 13.24%
YoY- -47.98%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 6,787 3,562 6,605 7,893 10,762 13,506 14,308 -11.67%
PBT -675 -4,387 -4,525 -4,493 -3,085 -143 -4,620 -27.40%
Tax 0 0 0 0 52 -67 68 -
NP -675 -4,387 -4,525 -4,493 -3,033 -210 -4,552 -27.22%
-
NP to SH -1,676 -4,356 -4,494 -4,435 -2,997 -169 -4,504 -15.17%
-
Tax Rate - - - - - - - -
Total Cost 7,462 7,949 11,130 12,386 13,795 13,716 18,860 -14.30%
-
Net Worth 36,324 38,399 38,742 7,722 6,868 10,800 9,000 26.15%
Dividend
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 36,324 38,399 38,742 7,722 6,868 10,800 9,000 26.15%
NOSH 539,275 480,000 484,285 154,444 114,468 120,000 100,000 32.39%
Ratio Analysis
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -9.95% -123.16% -68.51% -56.92% -28.18% -1.55% -31.81% -
ROE -4.61% -11.34% -11.60% -57.43% -43.64% -1.56% -50.04% -
Per Share
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.31 0.74 1.36 5.11 9.40 11.26 14.31 -32.84%
EPS -0.32 -0.91 -0.93 -2.87 -2.62 -0.14 -4.50 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.05 0.06 0.09 0.09 -4.09%
Adjusted Per Share Value based on latest NOSH - 154,444
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.15 1.66 3.07 3.67 5.00 6.28 6.65 -11.69%
EPS -0.78 -2.02 -2.09 -2.06 -1.39 -0.08 -2.09 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1688 0.1785 0.1801 0.0359 0.0319 0.0502 0.0418 26.16%
Price Multiplier on Financial Quarter End Date
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.18 0.045 0.06 0.085 0.11 0.18 0.125 -
P/RPS 13.76 6.06 4.40 1.66 1.17 1.60 0.87 58.36%
P/EPS -55.73 -4.96 -6.47 -2.96 -4.20 -127.81 -2.78 64.74%
EY -1.79 -20.17 -15.47 -33.78 -23.80 -0.78 -36.03 -39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 0.56 0.75 1.70 1.83 2.00 1.39 10.77%
Price Multiplier on Announcement Date
31/12/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 26/08/16 26/02/16 26/02/15 26/02/14 26/02/13 23/02/12 -
Price 0.17 0.04 0.065 0.15 0.11 0.10 0.13 -
P/RPS 13.00 5.39 4.77 2.94 1.17 0.89 0.91 55.70%
P/EPS -52.63 -4.41 -7.00 -5.22 -4.20 -71.01 -2.89 62.13%
EY -1.90 -22.69 -14.28 -19.14 -23.80 -1.41 -34.65 -38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.50 0.81 3.00 1.83 1.11 1.44 9.10%

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