Highlights

[DNEX] YoY Quarter Result on 2020-06-30 [#2]

Stock [DNEX]: DAGANG NEXCHANGE BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -486.83%    YoY -     -295.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 62,043 72,198 51,183 49,108 47,421 22,615 20,592 20.16%
  YoY % -14.07% 41.06% 4.23% 3.56% 109.69% 9.82% -
  Horiz. % 301.30% 350.61% 248.56% 238.48% 230.29% 109.82% 100.00%
PBT -30,754 14,752 13,089 13,308 91,531 7,790 6,510 -
  YoY % -308.47% 12.71% -1.65% -85.46% 1,074.98% 19.66% -
  Horiz. % -472.41% 226.61% 201.06% 204.42% 1,406.01% 119.66% 100.00%
Tax 4,327 -2,121 -1,526 -1,644 -1,755 -1,897 -1,699 -
  YoY % 304.01% -38.99% 7.18% 6.32% 7.49% -11.65% -
  Horiz. % -254.68% 124.84% 89.82% 96.76% 103.30% 111.65% 100.00%
NP -26,427 12,631 11,563 11,664 89,776 5,893 4,811 -
  YoY % -309.22% 9.24% -0.87% -87.01% 1,423.43% 22.49% -
  Horiz. % -549.30% 262.54% 240.35% 242.44% 1,866.06% 122.49% 100.00%
NP to SH -24,080 12,349 12,161 11,929 89,500 3,914 3,572 -
  YoY % -295.00% 1.55% 1.94% -86.67% 2,186.66% 9.57% -
  Horiz. % -674.13% 345.72% 340.45% 333.96% 2,505.60% 109.57% 100.00%
Tax Rate - % 14.38 % 11.66 % 12.35 % 1.92 % 24.35 % 26.10 % -
  YoY % 0.00% 23.33% -5.59% 543.23% -92.11% -6.70% -
  Horiz. % 0.00% 55.10% 44.67% 47.32% 7.36% 93.30% 100.00%
Total Cost 88,470 59,567 39,620 37,444 -42,355 16,722 15,781 33.25%
  YoY % 48.52% 50.35% 5.81% 188.41% -353.29% 5.96% -
  Horiz. % 560.61% 377.46% 251.06% 237.27% -268.39% 105.96% 100.00%
Net Worth 457,103 474,669 456,959 421,023 186,135 93,935 77,652 34.34%
  YoY % -3.70% 3.88% 8.54% 126.19% 98.15% 20.97% -
  Horiz. % 588.66% 611.28% 588.47% 542.19% 239.70% 120.97% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 8,771 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 73.53 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 457,103 474,669 456,959 421,023 186,135 93,935 77,652 34.34%
  YoY % -3.70% 3.88% 8.54% 126.19% 98.15% 20.97% -
  Horiz. % 588.66% 611.28% 588.47% 542.19% 239.70% 120.97% 100.00%
NOSH 1,758,090 1,758,035 1,757,538 1,754,264 775,563 782,800 776,521 14.58%
  YoY % 0.00% 0.03% 0.19% 126.19% -0.92% 0.81% -
  Horiz. % 226.41% 226.40% 226.33% 225.91% 99.88% 100.81% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -42.59 % 17.49 % 22.59 % 23.75 % 189.32 % 26.06 % 23.36 % -
  YoY % -343.51% -22.58% -4.88% -87.46% 626.48% 11.56% -
  Horiz. % -182.32% 74.87% 96.70% 101.67% 810.45% 111.56% 100.00%
ROE -5.27 % 2.60 % 2.66 % 2.83 % 48.08 % 4.17 % 4.60 % -
  YoY % -302.69% -2.26% -6.01% -94.11% 1,053.00% -9.35% -
  Horiz. % -114.57% 56.52% 57.83% 61.52% 1,045.22% 90.65% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.53 4.11 2.91 2.80 6.11 2.89 2.65 4.89%
  YoY % -14.11% 41.24% 3.93% -54.17% 111.42% 9.06% -
  Horiz. % 133.21% 155.09% 109.81% 105.66% 230.57% 109.06% 100.00%
EPS -1.37 0.70 0.69 0.68 11.54 0.50 0.46 -
  YoY % -295.71% 1.45% 1.47% -94.11% 2,208.00% 8.70% -
  Horiz. % -297.83% 152.17% 150.00% 147.83% 2,508.70% 108.70% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2600 0.2700 0.2600 0.2400 0.2400 0.1200 0.1000 17.25%
  YoY % -3.70% 3.85% 8.33% 0.00% 100.00% 20.00% -
  Horiz. % 260.00% 270.00% 260.00% 240.00% 240.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,768,090
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.51 4.08 2.89 2.78 2.68 1.28 1.16 20.25%
  YoY % -13.97% 41.18% 3.96% 3.73% 109.38% 10.34% -
  Horiz. % 302.59% 351.72% 249.14% 239.66% 231.03% 110.34% 100.00%
EPS -1.36 0.70 0.69 0.67 5.06 0.22 0.20 -
  YoY % -294.29% 1.45% 2.99% -86.76% 2,200.00% 10.00% -
  Horiz. % -680.00% 350.00% 345.00% 335.00% 2,530.00% 110.00% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2585 0.2685 0.2584 0.2381 0.1053 0.0531 0.0439 34.34%
  YoY % -3.72% 3.91% 8.53% 126.12% 98.31% 20.96% -
  Horiz. % 588.84% 611.62% 588.61% 542.37% 239.86% 120.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1800 0.2550 0.3950 0.5800 0.2050 0.2450 0.3050 -
P/RPS 5.10 6.21 13.56 20.72 3.35 8.48 11.50 -12.66%
  YoY % -17.87% -54.20% -34.56% 518.51% -60.50% -26.26% -
  Horiz. % 44.35% 54.00% 117.91% 180.17% 29.13% 73.74% 100.00%
P/EPS -13.14 36.30 57.09 85.29 1.78 49.00 66.30 -
  YoY % -136.20% -36.42% -33.06% 4,691.57% -96.37% -26.09% -
  Horiz. % -19.82% 54.75% 86.11% 128.64% 2.68% 73.91% 100.00%
EY -7.61 2.75 1.75 1.17 56.29 2.04 1.51 -
  YoY % -376.73% 57.14% 49.57% -97.92% 2,659.31% 35.10% -
  Horiz. % -503.97% 182.12% 115.89% 77.48% 3,727.81% 135.10% 100.00%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.69 0.94 1.52 2.42 0.85 2.04 3.05 -21.92%
  YoY % -26.60% -38.16% -37.19% 184.71% -58.33% -33.11% -
  Horiz. % 22.62% 30.82% 49.84% 79.34% 27.87% 66.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 22/08/19 06/08/18 22/08/17 16/08/16 27/08/15 20/08/14 -
Price 0.2400 0.2550 0.4000 0.5250 0.2250 0.2150 0.3300 -
P/RPS 6.80 6.21 13.74 18.75 3.68 7.44 12.44 -9.57%
  YoY % 9.50% -54.80% -26.72% 409.51% -50.54% -40.19% -
  Horiz. % 54.66% 49.92% 110.45% 150.72% 29.58% 59.81% 100.00%
P/EPS -17.52 36.30 57.81 77.21 1.95 43.00 71.74 -
  YoY % -148.26% -37.21% -25.13% 3,859.49% -95.47% -40.06% -
  Horiz. % -24.42% 50.60% 80.58% 107.62% 2.72% 59.94% 100.00%
EY -5.71 2.75 1.73 1.30 51.29 2.33 1.39 -
  YoY % -307.64% 58.96% 33.08% -97.47% 2,101.29% 67.63% -
  Horiz. % -410.79% 197.84% 124.46% 93.53% 3,689.93% 167.63% 100.00%
DY 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.92 0.94 1.54 2.19 0.94 1.79 3.30 -19.16%
  YoY % -2.13% -38.96% -29.68% 132.98% -47.49% -45.76% -
  Horiz. % 27.88% 28.48% 46.67% 66.36% 28.48% 54.24% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS