[DGB] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
Revenue 14,849 5,502 6,787 3,691 306 14 2,437 28.30% YoY % 169.88% -18.93% 83.88% 1,106.21% 2,085.71% -99.43% - Horiz. % 609.31% 225.77% 278.50% 151.46% 12.56% 0.57% 100.00%
PBT -2,519 -7,748 -7,876 -1,910 -2,246 -400 1,017 - YoY % 67.49% 1.63% -312.36% 14.96% -461.50% -139.33% - Horiz. % -247.69% -761.85% -774.43% -187.81% -220.85% -39.33% 100.00%
Tax 418 -864 -116 0 0 0 0 - YoY % 148.38% -644.83% 0.00% 0.00% 0.00% 0.00% - Horiz. % -360.34% 744.83% 100.00% - - - -
NP -2,101 -8,612 -7,992 -1,910 -2,246 -400 1,017 - YoY % 75.60% -7.76% -318.43% 14.96% -461.50% -139.33% - Horiz. % -206.59% -846.80% -785.84% -187.81% -220.85% -39.33% 100.00%
NP to SH -2,547 -6,421 -6,152 -1,910 -2,246 -395 1,017 - YoY % 60.33% -4.37% -222.09% 14.96% -468.61% -138.84% - Horiz. % -250.44% -631.37% -604.92% -187.81% -220.85% -38.84% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 16,950 14,114 14,779 5,601 2,552 414 1,420 40.76% YoY % 20.09% -4.50% 163.86% 119.47% 516.43% -70.85% - Horiz. % 1,193.66% 993.94% 1,040.77% 394.44% 179.72% 29.15% 100.00%
Net Worth 142,858 340,605 140,558 39,184 52,932 36,324 38,742 19.71% YoY % -58.06% 142.32% 258.71% -25.97% 45.72% -6.24% - Horiz. % 368.74% 879.14% 362.80% 101.14% 136.62% 93.76% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
Net Worth 142,858 340,605 140,558 39,184 52,932 36,324 38,742 19.71% YoY % -58.06% 142.32% 258.71% -25.97% 45.72% -6.24% - Horiz. % 368.74% 879.14% 362.80% 101.14% 136.62% 93.76% 100.00%
NOSH 1,785,733 1,621,928 956,181 783,684 756,171 518,917 484,285 19.71% YoY % 10.10% 69.63% 22.01% 3.64% 45.72% 7.15% - Horiz. % 368.74% 334.91% 197.44% 161.82% 156.14% 107.15% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
NP Margin -14.15 % -156.52 % -117.75 % -51.75 % -733.99 % -2,857.14 % 41.73 % - YoY % 90.96% -32.93% -127.54% 92.95% 74.31% -6,946.73% - Horiz. % -33.91% -375.08% -282.17% -124.01% -1,758.90% -6,846.73% 100.00%
ROE -1.78 % -1.89 % -4.38 % -4.87 % -4.24 % -1.09 % 2.63 % - YoY % 5.82% 56.85% 10.06% -14.86% -288.99% -141.44% - Horiz. % -67.68% -71.86% -166.54% -185.17% -161.22% -41.44% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
RPS 0.83 0.34 0.71 0.47 0.04 0.00 0.50 7.24% YoY % 144.12% -52.11% 51.06% 1,075.00% 0.00% 0.00% - Horiz. % 166.00% 68.00% 142.00% 94.00% 8.00% 0.00% 100.00%
EPS -0.16 -0.37 -0.64 -0.24 0.30 -0.08 0.21 - YoY % 56.76% 42.19% -166.67% -180.00% 475.00% -138.10% - Horiz. % -76.19% -176.19% -304.76% -114.29% 142.86% -38.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0800 0.2100 0.1470 0.0500 0.0700 0.0700 0.0800 - YoY % -61.90% 42.86% 194.00% -28.57% 0.00% -12.50% - Horiz. % 100.00% 262.50% 183.75% 62.50% 87.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 188,243 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
RPS 7.89 2.92 3.61 1.96 0.16 0.01 1.29 28.37% YoY % 170.21% -19.11% 84.18% 1,125.00% 1,500.00% -99.22% - Horiz. % 611.63% 226.36% 279.84% 151.94% 12.40% 0.78% 100.00%
EPS -1.35 -3.41 -3.27 -1.01 -1.19 -0.21 0.54 - YoY % 60.41% -4.28% -223.76% 15.13% -466.67% -138.89% - Horiz. % -250.00% -631.48% -605.56% -187.04% -220.37% -38.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7589 1.8094 0.7467 0.2082 0.2812 0.1930 0.2058 19.72% YoY % -58.06% 142.32% 258.65% -25.96% 45.70% -6.22% - Horiz. % 368.76% 879.20% 362.83% 101.17% 136.64% 93.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/12/17 31/12/15 -
Price 0.0100 0.0200 0.0750 0.0200 0.1200 0.1800 0.0600 -
P/RPS 1.20 5.90 10.57 4.25 296.54 6,671.79 11.92 -27.14% YoY % -79.66% -44.18% 148.71% -98.57% -95.56% 55,871.39% - Horiz. % 10.07% 49.50% 88.67% 35.65% 2,487.75% 55,971.39% 100.00%
P/EPS -7.01 -5.05 -11.66 -8.21 -40.40 -236.47 28.57 - YoY % -38.81% 56.69% -42.02% 79.68% 82.92% -927.69% - Horiz. % -24.54% -17.68% -40.81% -28.74% -141.41% -827.69% 100.00%
EY -14.26 -19.79 -8.58 -12.19 -2.48 -0.42 3.50 - YoY % 27.94% -130.65% 29.61% -391.53% -490.48% -112.00% - Horiz. % -407.43% -565.43% -245.14% -348.29% -70.86% -12.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.10 0.51 0.40 1.71 2.57 0.75 -21.47% YoY % 30.00% -80.39% 27.50% -76.61% -33.46% 242.67% - Horiz. % 17.33% 13.33% 68.00% 53.33% 228.00% 342.67% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/17 31/12/15 CAGR
Date - 31/05/22 - 30/06/20 30/05/19 28/02/18 26/02/16 -
Price 0.0100 0.0200 0.0550 0.0200 0.1000 0.1700 0.0650 -
P/RPS 1.20 5.90 7.75 4.25 247.12 6,301.14 12.92 -27.94% YoY % -79.66% -23.87% 82.35% -98.28% -96.08% 48,670.43% - Horiz. % 9.29% 45.67% 59.98% 32.89% 1,912.69% 48,770.43% 100.00%
P/EPS -7.01 -5.05 -8.55 -8.21 -33.67 -223.33 30.95 - YoY % -38.81% 40.94% -4.14% 75.62% 84.92% -821.58% - Horiz. % -22.65% -16.32% -27.63% -26.53% -108.79% -721.58% 100.00%
EY -14.26 -19.79 -11.70 -12.19 -2.97 -0.45 3.23 - YoY % 27.94% -69.15% 4.02% -310.44% -560.00% -113.93% - Horiz. % -441.49% -612.69% -362.23% -377.40% -91.95% -13.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.10 0.37 0.40 1.43 2.43 0.81 -22.30% YoY % 30.00% -72.97% -7.50% -72.03% -41.15% 200.00% - Horiz. % 16.05% 12.35% 45.68% 49.38% 176.54% 300.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment