[DGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#1]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -1154.84%
YoY- -130.5%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,564 14,353 15,168 16,004 15,845 14,861 11,160 24.80%
PBT -4,946 -4,682 -1,866 -1,432 3 917 1,028 -
Tax 82 18 28 56 94 -10 -16 -
NP -4,864 -4,664 -1,838 -1,376 97 906 1,012 -
-
NP to SH -4,803 -4,590 -1,762 -1,308 124 906 1,012 -
-
Tax Rate - - - - -3,133.33% 1.09% 1.56% -
Total Cost 20,428 19,017 17,006 17,380 15,748 13,954 10,148 59.35%
-
Net Worth 9,351 10,401 13,474 13,712 14,654 12,050 14,457 -25.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 9,351 10,401 13,474 13,712 14,654 12,050 14,457 -25.18%
NOSH 103,909 104,018 103,647 105,483 112,727 86,075 103,265 0.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -31.25% -32.49% -12.12% -8.60% 0.61% 6.10% 9.07% -
ROE -51.36% -44.13% -13.08% -9.54% 0.85% 7.52% 7.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.98 13.80 14.63 15.17 14.06 17.27 10.81 24.27%
EPS -4.62 -4.41 -1.70 -1.24 0.11 1.05 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.13 0.13 0.13 0.14 0.14 -25.49%
Adjusted Per Share Value based on latest NOSH - 105,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.12 5.65 5.97 6.29 6.23 5.85 4.39 24.76%
EPS -1.89 -1.81 -0.69 -0.51 0.05 0.36 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0409 0.053 0.0539 0.0576 0.0474 0.0569 -25.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.085 0.11 0.115 0.14 0.14 0.15 0.22 -
P/RPS 0.57 0.80 0.79 0.92 1.00 0.87 2.04 -57.22%
P/EPS -1.84 -2.49 -6.76 -11.29 127.27 14.24 22.45 -
EY -54.38 -40.12 -14.78 -8.86 0.79 7.02 4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.10 0.88 1.08 1.08 1.07 1.57 -28.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 23/02/11 23/11/10 25/08/10 21/05/10 -
Price 0.125 0.09 0.10 0.12 0.13 0.14 0.14 -
P/RPS 0.83 0.65 0.68 0.79 0.92 0.81 1.30 -25.83%
P/EPS -2.70 -2.04 -5.88 -9.68 118.18 13.29 14.29 -
EY -36.98 -49.04 -17.00 -10.33 0.85 7.52 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.90 0.77 0.92 1.00 1.00 1.00 24.52%

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