[DGB] YoY TTM Result on 31-Mar-2018 [#2]

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 147.26%
YoY- 1700.0%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
Revenue 19,199 5,145 6,744 3,451 10,292 9,962 9,549 10.10%
PBT -32,530 -11,157 -14,626 975 -64 -3,689 -2,894 39.58%
Tax -116 119 -426 0 0 0 21 -
NP -32,646 -11,038 -15,052 975 -64 -3,689 -2,873 39.79%
-
NP to SH -28,434 -11,038 -14,865 792 -66 -3,623 -2,853 37.28%
-
Tax Rate - - - 0.00% - - - -
Total Cost 51,845 16,183 21,796 2,476 10,356 13,651 12,422 21.76%
-
Net Worth 180,021 50,401 45,370 48,094 39,119 8,211 8,673 51.89%
Dividend
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
Net Worth 180,021 50,401 45,370 48,094 39,119 8,211 8,673 51.89%
NOSH 1,351,607 1,166,388 756,171 669,479 489,000 164,230 123,900 39.01%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
NP Margin -170.04% -214.54% -223.19% 28.25% -0.62% -37.03% -30.09% -
ROE -15.79% -21.90% -32.76% 1.65% -0.17% -44.12% -32.90% -
Per Share
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
RPS 1.69 0.61 0.89 0.65 2.10 6.07 7.71 -18.87%
EPS -2.50 -1.31 -1.97 0.15 -0.01 -2.21 -2.30 1.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.06 0.06 0.09 0.08 0.05 0.07 11.87%
Adjusted Per Share Value based on latest NOSH - 669,479
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
RPS 7.55 2.02 2.65 1.36 4.05 3.92 3.76 10.08%
EPS -11.18 -4.34 -5.85 0.31 -0.03 -1.43 -1.12 37.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7081 0.1982 0.1785 0.1892 0.1539 0.0323 0.0341 51.90%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
Date 30/06/21 30/06/20 28/06/19 30/03/18 30/09/16 31/03/15 31/03/14 -
Price 0.055 0.02 0.11 0.125 0.04 0.125 0.105 -
P/RPS 3.26 3.27 12.33 19.36 1.90 2.06 1.36 12.80%
P/EPS -2.20 -1.52 -5.60 84.34 -296.36 -5.67 -4.56 -9.55%
EY -45.37 -65.70 -17.87 1.19 -0.34 -17.65 -21.93 10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 1.83 1.39 0.50 2.50 1.50 -18.17%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/03/18 30/09/16 31/03/15 31/03/14 CAGR
Date 30/08/21 26/08/20 28/08/19 23/05/18 29/11/16 29/05/15 26/05/14 -
Price 0.04 0.06 0.105 0.11 0.035 0.08 0.10 -
P/RPS 2.37 9.80 11.77 17.03 1.66 1.32 1.30 8.62%
P/EPS -1.60 -4.57 -5.34 74.22 -259.32 -3.63 -4.34 -12.85%
EY -62.39 -21.90 -18.72 1.35 -0.39 -27.58 -23.03 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 1.00 1.75 1.22 0.44 1.60 1.43 -21.36%

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