[DNEX] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -147.94%
YoY- 87.22%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 836,508 857,716 422,125 426,462 589,968 717,300 173,933 185.74%
PBT 210 -4,132 -29,372 -15,486 37,500 162,180 -254,390 -
Tax -27,544 -30,180 388 4,028 5,686 -22,544 -7,177 145.73%
NP -27,334 -34,312 -28,984 -11,458 43,186 139,636 -261,567 -77.90%
-
NP to SH -32,754 -38,996 -34,676 -17,845 37,224 133,612 -266,040 -75.34%
-
Tax Rate 13,116.19% - - - -15.16% 13.90% - -
Total Cost 863,842 892,028 451,109 437,921 546,782 577,664 435,500 58.06%
-
Net Worth 101,381 104,989 115,586 141,712 170,609 201,971 154,226 -24.45%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 101,381 104,989 115,586 141,712 170,609 201,971 154,226 -24.45%
NOSH 779,857 749,923 770,577 787,294 775,499 776,813 771,130 0.75%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -3.27% -4.00% -6.87% -2.69% 7.32% 19.47% -150.38% -
ROE -32.31% -37.14% -30.00% -12.59% 21.82% 66.15% -172.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.26 114.37 54.78 54.17 76.08 92.34 22.56 183.55%
EPS -4.20 -5.20 -4.50 -2.27 4.80 17.20 -34.50 -75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.18 0.22 0.26 0.20 -25.02%
Adjusted Per Share Value based on latest NOSH - 780,390
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.09 24.70 12.16 12.28 16.99 20.66 5.01 185.70%
EPS -0.94 -1.12 -1.00 -0.51 1.07 3.85 -7.66 -75.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0302 0.0333 0.0408 0.0491 0.0582 0.0444 -24.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.82 0.63 0.62 0.65 0.44 0.28 -
P/RPS 0.65 0.72 1.15 1.14 0.85 0.48 1.24 -35.06%
P/EPS -16.67 -15.77 -14.00 -27.35 13.54 2.56 -0.81 655.16%
EY -6.00 -6.34 -7.14 -3.66 7.38 39.09 -123.21 -86.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 5.86 4.20 3.44 2.95 1.69 1.40 145.94%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 29/05/07 26/02/07 15/11/06 22/08/06 19/05/06 28/02/06 -
Price 0.65 0.64 0.88 0.66 0.62 0.69 0.31 -
P/RPS 0.61 0.56 1.61 1.22 0.81 0.75 1.37 -41.77%
P/EPS -15.48 -12.31 -19.56 -29.12 12.92 4.01 -0.90 569.80%
EY -6.46 -8.13 -5.11 -3.43 7.74 24.93 -111.29 -85.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 4.57 5.87 3.67 2.82 2.65 1.55 118.78%

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