[DNEX] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 369.06%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 107,568 95,550 90,181 89,210 87,960 86,802 81,141 20.65%
PBT 25,088 23,427 21,369 19,822 8,484 27,677 23,325 4.97%
Tax -6,368 -7,602 -5,702 -5,762 -3,936 -9,908 -8,196 -15.47%
NP 18,720 15,825 15,666 14,060 4,548 17,769 15,129 15.24%
-
NP to SH 21,492 11,226 9,914 8,762 1,868 12,215 10,598 60.14%
-
Tax Rate 25.38% 32.45% 26.68% 29.07% 46.39% 35.80% 35.14% -
Total Cost 88,848 79,725 74,514 75,150 83,412 69,033 66,012 21.88%
-
Net Worth 109,017 100,646 92,949 92,231 85,616 85,041 84,892 18.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 31,147 - - - - - - -
Div Payout % 144.93% - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 109,017 100,646 92,949 92,231 85,616 85,041 84,892 18.12%
NOSH 778,695 774,206 774,583 768,596 778,333 773,101 771,747 0.59%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 17.40% 16.56% 17.37% 15.76% 5.17% 20.47% 18.65% -
ROE 19.71% 11.15% 10.67% 9.50% 2.18% 14.36% 12.48% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.81 12.34 11.64 11.61 11.30 11.23 10.51 19.94%
EPS 2.76 1.45 1.28 1.14 0.24 1.58 1.37 59.44%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.12 0.11 0.11 0.11 17.42%
Adjusted Per Share Value based on latest NOSH - 782,800
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.07 2.72 2.57 2.54 2.51 2.47 2.31 20.85%
EPS 0.61 0.32 0.28 0.25 0.05 0.35 0.30 60.42%
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0287 0.0265 0.0263 0.0244 0.0242 0.0242 18.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.225 0.25 0.245 0.245 0.30 0.255 0.355 -
P/RPS 1.63 2.03 2.10 2.11 2.65 2.27 3.38 -38.47%
P/EPS 8.15 17.24 19.14 21.49 125.00 16.14 25.85 -53.64%
EY 12.27 5.80 5.22 4.65 0.80 6.20 3.87 115.66%
DY 17.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.92 2.04 2.04 2.73 2.32 3.23 -37.10%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 16/05/16 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 -
Price 0.24 0.23 0.265 0.215 0.285 0.305 0.37 -
P/RPS 1.74 1.86 2.28 1.85 2.52 2.72 3.52 -37.45%
P/EPS 8.70 15.86 20.70 18.86 118.75 19.30 26.94 -52.89%
EY 11.50 6.30 4.83 5.30 0.84 5.18 3.71 112.44%
DY 16.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.77 2.21 1.79 2.59 2.77 3.36 -36.23%

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