[DGB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 78.19%
YoY- -2341.67%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,800 7,540 3,964 2,795 11,561 8,420 5,976 29.40%
PBT -5,159 -2,189 -1,759 -528 -2,551 -2,104 -1,384 140.21%
Tax 0 0 0 0 27 30 6 -
NP -5,159 -2,189 -1,759 -528 -2,524 -2,074 -1,378 140.91%
-
NP to SH -5,112 -2,166 -1,777 -538 -2,467 -2,048 -1,359 141.67%
-
Tax Rate - - - - - - - -
Total Cost 13,959 9,729 5,723 3,323 14,085 10,494 7,354 53.24%
-
Net Worth 6,663 7,782 8,698 6,868 8,002 8,008 9,136 -18.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,663 7,782 8,698 6,868 8,002 8,008 9,136 -18.96%
NOSH 133,277 129,700 124,265 114,468 114,319 114,413 114,201 10.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -58.63% -29.03% -44.37% -18.89% -21.83% -24.63% -23.06% -
ROE -76.71% -27.83% -20.43% -7.83% -30.83% -25.57% -14.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.60 5.81 3.19 2.44 10.11 7.36 5.23 16.76%
EPS -3.84 -1.67 -1.43 -0.47 -2.16 -1.79 -1.19 118.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.06 0.07 0.07 0.08 -26.87%
Adjusted Per Share Value based on latest NOSH - 114,468
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.46 2.97 1.56 1.10 4.55 3.31 2.35 29.39%
EPS -2.01 -0.85 -0.70 -0.21 -0.97 -0.81 -0.53 142.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0262 0.0306 0.0342 0.027 0.0315 0.0315 0.0359 -18.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.10 0.105 0.11 0.085 0.08 0.09 -
P/RPS 2.42 1.72 3.29 4.51 0.84 1.09 1.72 25.53%
P/EPS -4.17 -5.99 -7.34 -23.40 -3.94 -4.47 -7.56 -32.71%
EY -23.97 -16.70 -13.62 -4.27 -25.39 -22.38 -13.22 48.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 1.67 1.50 1.83 1.21 1.14 1.13 100.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 26/05/14 26/02/14 28/11/13 22/08/13 22/05/13 -
Price 0.135 0.13 0.10 0.11 0.215 0.08 0.085 -
P/RPS 2.04 2.24 3.13 4.51 2.13 1.09 1.62 16.59%
P/EPS -3.52 -7.78 -6.99 -23.40 -9.96 -4.47 -7.14 -37.56%
EY -28.41 -12.85 -14.30 -4.27 -10.04 -22.38 -14.00 60.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.17 1.43 1.83 3.07 1.14 1.06 86.40%

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