[DGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#1]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 147.52%
YoY- 220.0%
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 11,561 11,226 11,952 14,376 12,614 12,336 11,624 -0.36%
PBT -2,551 -2,805 -2,768 152 -207 145 -808 115.06%
Tax 27 40 12 -100 -30 0 0 -
NP -2,524 -2,765 -2,756 52 -237 145 -808 113.54%
-
NP to SH -2,467 -2,730 -2,718 96 -202 172 -796 112.42%
-
Tax Rate - - - 65.79% - 0.00% - -
Total Cost 14,085 13,991 14,708 14,324 12,851 12,190 12,432 8.67%
-
Net Worth 8,002 8,008 9,136 10,800 10,042 9,675 8,378 -3.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 8,002 8,008 9,136 10,800 10,042 9,675 8,378 -3.01%
NOSH 114,319 114,413 114,201 120,000 111,578 107,500 104,736 6.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -21.83% -24.63% -23.06% 0.36% -1.88% 1.18% -6.95% -
ROE -30.83% -34.10% -29.75% 0.89% -2.01% 1.78% -9.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.11 9.81 10.47 11.98 11.31 11.48 11.10 -6.03%
EPS -2.16 -2.39 -2.38 0.08 -0.19 0.16 -0.76 100.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.09 0.09 0.08 -8.50%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.55 4.42 4.70 5.65 4.96 4.85 4.57 -0.29%
EPS -0.97 -1.07 -1.07 0.04 -0.08 0.07 -0.31 113.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0315 0.0359 0.0425 0.0395 0.0381 0.033 -3.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.08 0.09 0.18 0.14 0.14 0.14 -
P/RPS 0.84 0.82 0.86 1.50 1.24 1.22 1.26 -23.66%
P/EPS -3.94 -3.35 -3.78 225.00 -77.33 87.50 -18.42 -64.20%
EY -25.39 -29.83 -26.44 0.44 -1.29 1.14 -5.43 179.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 1.13 2.00 1.56 1.56 1.75 -21.78%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 22/08/13 22/05/13 26/02/13 06/12/12 20/07/12 25/05/12 -
Price 0.215 0.08 0.085 0.10 0.13 0.14 0.16 -
P/RPS 2.13 0.82 0.81 0.83 1.15 1.22 1.44 29.79%
P/EPS -9.96 -3.35 -3.57 125.00 -71.81 87.50 -21.05 -39.25%
EY -10.04 -29.83 -28.00 0.80 -1.39 1.14 -4.75 64.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 1.14 1.06 1.11 1.44 1.56 2.00 33.03%

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