[DGB] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Announcement Date
06-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -217.44%
YoY- 95.79%
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,226 11,952 14,376 12,614 12,336 11,624 10,904 1.96%
PBT -2,805 -2,768 152 -207 145 -808 -100 825.06%
Tax 40 12 -100 -30 0 0 0 -
NP -2,765 -2,756 52 -237 145 -808 -100 816.23%
-
NP to SH -2,730 -2,718 96 -202 172 -796 -80 954.34%
-
Tax Rate - - 65.79% - 0.00% - - -
Total Cost 13,991 14,708 14,324 12,851 12,190 12,432 11,004 17.38%
-
Net Worth 8,008 9,136 10,800 10,042 9,675 8,378 9,000 -7.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 8,008 9,136 10,800 10,042 9,675 8,378 9,000 -7.49%
NOSH 114,413 114,201 120,000 111,578 107,500 104,736 100,000 9.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -24.63% -23.06% 0.36% -1.88% 1.18% -6.95% -0.92% -
ROE -34.10% -29.75% 0.89% -2.01% 1.78% -9.50% -0.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.81 10.47 11.98 11.31 11.48 11.10 10.90 -6.78%
EPS -2.39 -2.38 0.08 -0.19 0.16 -0.76 -0.08 864.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.09 0.09 0.09 0.08 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 113,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.42 4.70 5.65 4.96 4.85 4.57 4.29 2.01%
EPS -1.07 -1.07 0.04 -0.08 0.07 -0.31 -0.03 985.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0359 0.0425 0.0395 0.0381 0.033 0.0354 -7.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.08 0.09 0.18 0.14 0.14 0.14 0.125 -
P/RPS 0.82 0.86 1.50 1.24 1.22 1.26 1.15 -20.20%
P/EPS -3.35 -3.78 225.00 -77.33 87.50 -18.42 -156.25 -92.30%
EY -29.83 -26.44 0.44 -1.29 1.14 -5.43 -0.64 1198.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 2.00 1.56 1.56 1.75 1.39 -12.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 26/02/13 06/12/12 20/07/12 25/05/12 23/02/12 -
Price 0.08 0.085 0.10 0.13 0.14 0.16 0.13 -
P/RPS 0.82 0.81 0.83 1.15 1.22 1.44 1.19 -22.00%
P/EPS -3.35 -3.57 125.00 -71.81 87.50 -21.05 -162.50 -92.49%
EY -29.83 -28.00 0.80 -1.39 1.14 -4.75 -0.62 1225.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.11 1.44 1.56 2.00 1.44 -14.43%

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