[DNEX] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15021.3%
YoY- 1065.7%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 82,348 61,032 65,340 65,773 67,776 65,592 87,693 -4.10%
PBT 4,696 5,776 95,909 127,424 6,368 -2,272 20,998 -63.18%
Tax -1,858 -2,708 -4,783 -4,052 -2,552 -5,040 -7,333 -59.99%
NP 2,838 3,068 91,126 123,372 3,816 -7,312 13,665 -64.96%
-
NP to SH -2,396 -1,812 87,490 119,072 -798 -11,736 8,189 -
-
Tax Rate 39.57% 46.88% 4.99% 3.18% 40.08% - 34.92% -
Total Cost 79,510 57,964 -25,786 -57,598 63,960 72,904 74,028 4.88%
-
Net Worth 111,813 128,350 131,738 155,041 303,239 362,889 332,195 -51.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 38,746 - - - - -
Div Payout % - - 44.29% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 111,813 128,350 131,738 155,041 303,239 362,889 332,195 -51.64%
NOSH 798,666 755,000 774,933 775,208 797,999 772,105 772,547 2.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.45% 5.03% 139.46% 187.57% 5.63% -11.15% 15.58% -
ROE -2.14% -1.41% 66.41% 76.80% -0.26% -3.23% 2.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.31 8.08 8.43 8.48 8.49 8.50 11.35 -6.21%
EPS -0.30 -0.24 11.29 15.36 -0.10 -1.52 1.06 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.17 0.20 0.38 0.47 0.43 -52.70%
Adjusted Per Share Value based on latest NOSH - 775,306
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.37 1.76 1.88 1.89 1.95 1.89 2.53 -4.26%
EPS -0.07 -0.05 2.52 3.43 -0.02 -0.34 0.24 -
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.0322 0.037 0.0379 0.0447 0.0873 0.1045 0.0957 -51.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.32 0.34 0.26 0.22 0.45 0.50 0.45 -
P/RPS 3.10 4.21 3.08 2.59 5.30 5.89 3.96 -15.07%
P/EPS -106.67 -141.67 2.30 1.43 -450.00 -32.89 42.45 -
EY -0.94 -0.71 43.42 69.82 -0.22 -3.04 2.36 -
DY 0.00 0.00 19.23 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.00 1.53 1.10 1.18 1.06 1.05 68.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 27/02/12 22/11/11 24/08/11 20/05/11 23/02/11 -
Price 0.31 0.31 0.35 0.25 0.24 0.49 0.49 -
P/RPS 3.01 3.83 4.15 2.95 2.83 5.77 4.32 -21.42%
P/EPS -103.33 -129.17 3.10 1.63 -240.00 -32.24 46.23 -
EY -0.97 -0.77 32.26 61.44 -0.42 -3.10 2.16 -
DY 0.00 0.00 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.82 2.06 1.25 0.63 1.04 1.14 55.53%

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