[DNEX] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -28.96%
YoY- -431.62%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 717,300 173,933 192,273 249,808 438,480 444,077 574,641 15.94%
PBT 162,180 -254,390 -124,586 115,186 -92,180 -359,038 33,201 188.17%
Tax -22,544 -7,177 -10,028 -236,630 -128 -8,093 -17,254 19.53%
NP 139,636 -261,567 -134,614 -121,444 -92,308 -367,131 15,946 325.40%
-
NP to SH 133,612 -266,040 -139,584 -126,680 -98,232 -367,131 15,946 313.07%
-
Tax Rate 13.90% - - 205.43% - - 51.97% -
Total Cost 577,664 435,500 326,887 371,252 530,788 811,208 558,694 2.25%
-
Net Worth 201,971 154,226 315,603 355,321 391,393 405,465 777,399 -59.31%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 201,971 154,226 315,603 355,321 391,393 405,465 777,399 -59.31%
NOSH 776,813 771,130 769,764 772,439 767,437 737,210 747,499 2.60%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.47% -150.38% -70.01% -48.61% -21.05% -82.67% 2.78% -
ROE 66.15% -172.50% -44.23% -35.65% -25.10% -90.55% 2.05% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 92.34 22.56 24.98 32.34 57.14 60.24 76.88 13.00%
EPS 17.20 -34.50 -18.13 -16.40 -12.80 -49.80 2.13 303.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.20 0.41 0.46 0.51 0.55 1.04 -60.34%
Adjusted Per Share Value based on latest NOSH - 775,640
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.66 5.01 5.54 7.20 12.63 12.79 16.55 15.95%
EPS 3.85 -7.66 -4.02 -3.65 -2.83 -10.57 0.46 312.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0444 0.0909 0.1023 0.1127 0.1168 0.2239 -59.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.28 0.43 0.38 0.41 0.71 0.73 -
P/RPS 0.48 1.24 1.72 1.18 0.72 1.18 0.95 -36.58%
P/EPS 2.56 -0.81 -2.37 -2.32 -3.20 -1.43 34.22 -82.27%
EY 39.09 -123.21 -42.17 -43.16 -31.22 -70.14 2.92 464.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.40 1.05 0.83 0.80 1.29 0.70 80.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 28/02/06 21/11/05 25/08/05 20/05/05 28/02/05 26/11/04 -
Price 0.69 0.31 0.37 0.41 0.29 0.51 0.75 -
P/RPS 0.75 1.37 1.48 1.27 0.51 0.85 0.98 -16.34%
P/EPS 4.01 -0.90 -2.04 -2.50 -2.27 -1.02 35.16 -76.51%
EY 24.93 -111.29 -49.01 -40.00 -44.14 -97.65 2.84 326.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.55 0.90 0.89 0.57 0.93 0.72 138.57%

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