[DGB] QoQ TTM Result on 31-Dec-2014 [#1]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 13.24%
YoY- -47.98%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 6,056 6,923 9,962 7,893 8,800 10,681 9,549 -26.16%
PBT -5,404 -4,058 -3,689 -4,493 -5,159 -2,604 -2,894 51.58%
Tax 0 0 0 0 0 -3 21 -
NP -5,404 -4,058 -3,689 -4,493 -5,159 -2,607 -2,873 52.31%
-
NP to SH -5,372 -4,033 -3,623 -4,435 -5,112 -2,553 -2,853 52.42%
-
Tax Rate - - - - - - - -
Total Cost 11,460 10,981 13,651 12,386 13,959 13,288 12,422 -5.22%
-
Net Worth 19,520 21,790 8,211 7,722 6,652 7,779 8,673 71.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 19,520 21,790 8,211 7,722 6,652 7,779 8,673 71.65%
NOSH 244,011 242,121 164,230 154,444 133,045 129,666 123,900 57.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -89.23% -58.62% -37.03% -56.92% -58.63% -24.41% -30.09% -
ROE -27.52% -18.51% -44.12% -57.43% -76.85% -32.81% -32.90% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.48 2.86 6.07 5.11 6.61 8.24 7.71 -53.02%
EPS -2.20 -1.67 -2.21 -2.87 -3.84 -1.97 -2.30 -2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.05 0.05 0.05 0.06 0.07 9.30%
Adjusted Per Share Value based on latest NOSH - 154,444
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.38 2.72 3.92 3.10 3.46 4.20 3.76 -26.25%
EPS -2.11 -1.59 -1.43 -1.74 -2.01 -1.00 -1.12 52.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.0857 0.0323 0.0304 0.0262 0.0306 0.0341 71.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.055 0.075 0.125 0.085 0.16 0.10 0.105 -
P/RPS 2.22 2.62 2.06 1.66 2.42 1.21 1.36 38.59%
P/EPS -2.50 -4.50 -5.67 -2.96 -4.16 -5.08 -4.56 -32.98%
EY -40.03 -22.21 -17.65 -33.78 -24.01 -19.69 -21.93 49.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.83 2.50 1.70 3.20 1.67 1.50 -40.38%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 26/02/15 25/11/14 29/08/14 26/05/14 -
Price 0.055 0.06 0.08 0.15 0.135 0.13 0.10 -
P/RPS 2.22 2.10 1.32 2.94 2.04 1.58 1.30 42.82%
P/EPS -2.50 -3.60 -3.63 -5.22 -3.51 -6.60 -4.34 -30.74%
EY -40.03 -27.76 -27.58 -19.14 -28.46 -15.15 -23.03 44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 1.60 3.00 2.70 2.17 1.43 -38.45%

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