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

Stock
[DGB] DGB ASIA BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
DGB's Result
DGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,748 7,552 11,180 14,376 10,904 16,004 9,864 -0.19%
PBT 4,068 552 -2,112 152 -100 -1,432 4,288 -0.87%
Tax 0 0 0 -100 0 56 0 -
NP 4,068 552 -2,112 52 -100 -1,376 4,288 -0.87%
-
NP to SH 4,068 556 -2,152 96 -80 -1,308 4,288 -0.87%
-
Tax Rate 0.00% 0.00% - 65.79% - - 0.00% -
Total Cost 5,680 7,000 13,292 14,324 11,004 17,380 5,576 0.30%
-
Net Worth 38,742 7,722 6,868 10,800 9,000 13,712 6,980 33.04%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 38,742 7,722 6,868 10,800 9,000 13,712 6,980 33.04%
NOSH 484,285 154,444 114,468 120,000 100,000 105,483 49,860 46.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 41.73% 7.31% -18.89% 0.36% -0.92% -8.60% 43.47% -
ROE 10.50% 7.20% -31.33% 0.89% -0.89% -9.54% 61.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.01 4.89 9.77 11.98 10.90 15.17 19.78 -31.67%
EPS 0.84 0.36 -1.88 0.08 -0.08 -1.24 8.60 -32.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.05 0.06 0.09 0.09 0.13 0.14 -8.90%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.83 2.97 4.40 5.65 4.29 6.29 3.88 -0.21%
EPS 1.60 0.22 -0.85 0.04 -0.03 -0.51 1.69 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.0304 0.027 0.0425 0.0354 0.0539 0.0275 33.01%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.06 0.085 0.11 0.18 0.125 0.14 0.36 -
P/RPS 2.98 1.74 1.13 1.50 1.15 0.92 1.82 8.56%
P/EPS 7.14 23.61 -5.85 225.00 -156.25 -11.29 4.19 9.28%
EY 14.00 4.24 -17.09 0.44 -0.64 -8.86 23.89 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.70 1.83 2.00 1.39 1.08 2.57 -18.54%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 26/02/13 23/02/12 23/02/11 23/02/10 -
Price 0.065 0.15 0.11 0.10 0.13 0.12 0.26 -
P/RPS 3.23 3.07 1.13 0.83 1.19 0.79 1.31 16.22%
P/EPS 7.74 41.67 -5.85 125.00 -162.50 -9.68 3.02 16.97%
EY 12.92 2.40 -17.09 0.80 -0.62 -10.33 33.08 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 3.00 1.83 1.11 1.44 0.92 1.86 -12.93%

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