[DGB] QoQ TTM Result on 31-Mar-2015 [#2]

Stock
[DGB] DGB ASIA BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 18.31%
YoY- -26.99%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 6,605 6,056 6,923 9,962 7,893 8,800 10,681 -27.35%
PBT -4,525 -5,404 -4,058 -3,689 -4,493 -5,159 -2,604 44.39%
Tax 0 0 0 0 0 0 -3 -
NP -4,525 -5,404 -4,058 -3,689 -4,493 -5,159 -2,607 44.28%
-
NP to SH -4,494 -5,372 -4,033 -3,623 -4,435 -5,112 -2,553 45.63%
-
Tax Rate - - - - - - - -
Total Cost 11,130 11,460 10,981 13,651 12,386 13,959 13,288 -11.11%
-
Net Worth 38,742 19,520 21,790 8,211 7,722 6,652 7,779 190.78%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 38,742 19,520 21,790 8,211 7,722 6,652 7,779 190.78%
NOSH 484,285 244,011 242,121 164,230 154,444 133,045 129,666 140.14%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -68.51% -89.23% -58.62% -37.03% -56.92% -58.63% -24.41% -
ROE -11.60% -27.52% -18.51% -44.12% -57.43% -76.85% -32.81% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.36 2.48 2.86 6.07 5.11 6.61 8.24 -69.81%
EPS -0.93 -2.20 -1.67 -2.21 -2.87 -3.84 -1.97 -39.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.05 0.05 0.05 0.06 21.07%
Adjusted Per Share Value based on latest NOSH - 164,230
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.60 2.38 2.72 3.92 3.10 3.46 4.20 -27.30%
EPS -1.77 -2.11 -1.59 -1.43 -1.74 -2.01 -1.00 46.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.0768 0.0857 0.0323 0.0304 0.0262 0.0306 190.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.055 0.075 0.125 0.085 0.16 0.10 -
P/RPS 4.40 2.22 2.62 2.06 1.66 2.42 1.21 135.91%
P/EPS -6.47 -2.50 -4.50 -5.67 -2.96 -4.16 -5.08 17.44%
EY -15.47 -40.03 -22.21 -17.65 -33.78 -24.01 -19.69 -14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.83 2.50 1.70 3.20 1.67 -41.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 26/02/15 25/11/14 29/08/14 -
Price 0.065 0.055 0.06 0.08 0.15 0.135 0.13 -
P/RPS 4.77 2.22 2.10 1.32 2.94 2.04 1.58 108.46%
P/EPS -7.00 -2.50 -3.60 -3.63 -5.22 -3.51 -6.60 3.98%
EY -14.28 -40.03 -27.76 -27.58 -19.14 -28.46 -15.15 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.67 1.60 3.00 2.70 2.17 -48.06%

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