[DNEX] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -10.45%
YoY- -71.53%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 284,428 203,938 189,913 185,866 175,300 178,455 148,198 54.49%
PBT 120,700 66,591 64,310 58,902 64,572 134,766 141,798 -10.19%
Tax -5,952 -11,400 -7,813 -5,568 -4,560 -14,553 -6,844 -8.89%
NP 114,748 55,191 56,497 53,334 60,012 120,213 134,954 -10.25%
-
NP to SH 64,940 56,599 55,896 54,018 60,320 121,730 137,498 -39.38%
-
Tax Rate 4.93% 17.12% 12.15% 9.45% 7.06% 10.80% 4.83% -
Total Cost 169,680 148,747 133,416 132,532 115,288 58,242 13,244 448.38%
-
Net Worth 436,817 421,045 436,687 418,203 415,999 256,078 207,433 64.36%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 8,771 11,645 17,425 - 5,819 13,170 -
Div Payout % - 15.50% 20.83% 32.26% - 4.78% 9.58% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 436,817 421,045 436,687 418,203 415,999 256,078 207,433 64.36%
NOSH 1,757,339 1,755,372 1,746,749 1,742,516 1,733,333 1,163,994 987,777 46.87%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 40.34% 27.06% 29.75% 28.69% 34.23% 67.36% 91.06% -
ROE 14.87% 13.44% 12.80% 12.92% 14.50% 47.54% 66.29% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.28 11.62 10.87 10.67 10.11 15.33 15.00 5.61%
EPS 3.72 3.24 3.20 3.10 3.48 10.45 13.92 -58.54%
DPS 0.00 0.50 0.67 1.00 0.00 0.50 1.33 -
NAPS 0.25 0.24 0.25 0.24 0.24 0.22 0.21 12.33%
Adjusted Per Share Value based on latest NOSH - 1,754,264
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.01 6.46 6.02 5.89 5.55 5.65 4.70 54.37%
EPS 2.06 1.79 1.77 1.71 1.91 3.86 4.36 -39.36%
DPS 0.00 0.28 0.37 0.55 0.00 0.18 0.42 -
NAPS 0.1384 0.1334 0.1384 0.1325 0.1318 0.0811 0.0657 64.40%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.40 0.485 0.48 0.58 0.395 0.255 0.30 -
P/RPS 2.46 4.17 4.41 5.44 3.91 1.66 2.00 14.81%
P/EPS 10.76 15.03 15.00 18.71 11.35 2.44 2.16 191.96%
EY 9.29 6.65 6.67 5.34 8.81 41.01 46.40 -65.80%
DY 0.00 1.03 1.39 1.72 0.00 1.96 4.44 -
P/NAPS 1.60 2.02 1.92 2.42 1.65 1.16 1.43 7.78%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 -
Price 0.375 0.47 0.415 0.525 0.59 0.375 0.255 -
P/RPS 2.30 4.04 3.82 4.92 5.83 2.45 1.70 22.34%
P/EPS 10.09 14.57 12.97 16.94 16.95 3.59 1.83 212.42%
EY 9.91 6.86 7.71 5.90 5.90 27.89 54.59 -67.97%
DY 0.00 1.06 1.61 1.90 0.00 1.33 5.23 -
P/NAPS 1.50 1.96 1.66 2.19 2.46 1.70 1.21 15.41%

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