[DGB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 54.84%
YoY- -222.09%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 23,413 15,045 10,722 6,787 13,080 6,488 4,603 194.88%
PBT -36,655 -30,854 -20,444 -7,876 -13,942 -4,423 -1,856 626.68%
Tax -655 406 0 -116 0 0 0 -
NP -37,310 -30,448 -20,444 -7,992 -13,942 -4,423 -1,856 635.28%
-
NP to SH -29,345 -24,764 -16,646 -6,152 -13,623 -4,307 -1,856 526.78%
-
Tax Rate - - - - - - - -
Total Cost 60,723 45,493 31,166 14,779 27,022 10,911 6,459 343.62%
-
Net Worth 177,657 182,130 180,021 140,558 455,630 51,204 50,401 131.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 177,657 182,130 180,021 140,558 455,630 51,204 50,401 131.08%
NOSH 1,621,928 1,621,928 1,351,607 1,226,607 1,121,613 1,602,304 1,166,388 24.50%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -159.36% -202.38% -190.67% -117.75% -106.59% -68.17% -40.32% -
ROE -16.52% -13.60% -9.25% -4.38% -2.99% -8.41% -3.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.75 1.21 0.94 0.71 1.11 0.63 0.55 115.87%
EPS -2.18 -2.00 -1.46 -0.64 -1.16 -0.42 -0.22 359.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.147 0.158 0.147 0.387 0.05 0.06 69.76%
Adjusted Per Share Value based on latest NOSH - 1,226,607
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.21 5.92 4.22 2.67 5.14 2.55 1.81 194.96%
EPS -11.54 -9.74 -6.55 -2.42 -5.36 -1.69 -0.73 526.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6988 0.7164 0.7081 0.5529 1.7921 0.2014 0.1982 131.11%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.03 0.05 0.055 0.075 0.225 0.025 0.02 -
P/RPS 1.71 4.12 5.84 10.57 20.25 3.95 3.65 -39.59%
P/EPS -1.37 -2.50 -3.76 -11.66 -19.45 -5.94 -9.05 -71.49%
EY -73.23 -39.97 -26.56 -8.58 -5.14 -16.82 -11.05 251.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.35 0.51 0.58 0.50 0.33 -21.33%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 30/03/21 04/12/20 26/08/20 -
Price 0.02 0.035 0.04 0.055 0.075 0.345 0.06 -
P/RPS 1.14 2.88 4.25 7.75 6.75 54.46 10.95 -77.77%
P/EPS -0.91 -1.75 -2.74 -8.55 -6.48 -82.03 -27.16 -89.54%
EY -109.84 -57.11 -36.52 -11.70 -15.43 -1.22 -3.68 856.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.24 0.25 0.37 0.19 6.90 1.00 -71.67%

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