[DGB] YoY TTM Result on 31-Mar-2013 [#2]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -594.67%
YoY- 72.87%
View:
Show?
TTM Result
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 10,292 9,962 9,549 12,802 13,811 18,122 5,580 9.86%
PBT -64 -3,689 -2,894 -1,186 -4,424 -1,444 514 -
Tax 0 0 21 -36 68 116 -8 -
NP -64 -3,689 -2,873 -1,222 -4,356 -1,328 506 -
-
NP to SH -66 -3,623 -2,853 -1,174 -4,328 -1,263 506 -
-
Tax Rate - - - - - - 1.56% -
Total Cost 10,356 13,651 12,422 14,024 18,167 19,450 5,074 11.58%
-
Net Worth 39,119 8,211 8,673 9,143 8,399 13,588 14,674 16.26%
Dividend
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 39,119 8,211 8,673 9,143 8,399 13,588 14,674 16.26%
NOSH 489,000 164,230 123,900 114,297 104,999 104,528 104,814 26.70%
Ratio Analysis
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -0.62% -37.03% -30.09% -9.55% -31.54% -7.33% 9.07% -
ROE -0.17% -44.12% -32.90% -12.84% -51.52% -9.29% 3.45% -
Per Share
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.10 6.07 7.71 11.20 13.15 17.34 5.32 -13.31%
EPS -0.01 -2.21 -2.30 -1.03 -4.12 -1.21 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.07 0.08 0.08 0.13 0.14 -8.24%
Adjusted Per Share Value based on latest NOSH - 114,297
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.05 3.92 3.76 5.04 5.43 7.13 2.19 9.90%
EPS -0.03 -1.43 -1.12 -0.46 -1.70 -0.50 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.0323 0.0341 0.036 0.033 0.0534 0.0577 16.27%
Price Multiplier on Financial Quarter End Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.04 0.125 0.105 0.09 0.14 0.115 0.22 -
P/RPS 1.90 2.06 1.36 0.80 1.06 0.66 4.13 -11.24%
P/EPS -296.36 -5.67 -4.56 -8.76 -3.40 -9.52 45.57 -
EY -0.34 -17.65 -21.93 -11.41 -29.44 -10.51 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 2.50 1.50 1.13 1.75 0.88 1.57 -16.12%
Price Multiplier on Announcement Date
30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/11/16 29/05/15 26/05/14 22/05/13 25/05/12 26/05/11 - -
Price 0.035 0.08 0.10 0.085 0.16 0.10 0.00 -
P/RPS 1.66 1.32 1.30 0.76 1.22 0.58 0.00 -
P/EPS -259.32 -3.63 -4.34 -8.28 -3.88 -8.28 0.00 -
EY -0.39 -27.58 -23.03 -12.08 -25.76 -12.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.60 1.43 1.06 2.00 0.77 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