[DNEX] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -94.31%
YoY- 86.97%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 700,033 836,508 857,716 422,125 426,462 589,968 717,300 -1.60%
PBT 40,664 210 -4,132 -29,372 -15,486 37,500 162,180 -60.20%
Tax -21,964 -27,544 -30,180 388 4,028 5,686 -22,544 -1.72%
NP 18,700 -27,334 -34,312 -28,984 -11,458 43,186 139,636 -73.79%
-
NP to SH 12,725 -32,754 -38,996 -34,676 -17,845 37,224 133,612 -79.11%
-
Tax Rate 54.01% 13,116.19% - - - -15.16% 13.90% -
Total Cost 681,333 863,842 892,028 451,109 437,921 546,782 577,664 11.62%
-
Net Worth 131,908 101,381 104,989 115,586 141,712 170,609 201,971 -24.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,908 101,381 104,989 115,586 141,712 170,609 201,971 -24.70%
NOSH 775,934 779,857 749,923 770,577 787,294 775,499 776,813 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.67% -3.27% -4.00% -6.87% -2.69% 7.32% 19.47% -
ROE 9.65% -32.31% -37.14% -30.00% -12.59% 21.82% 66.15% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 90.22 107.26 114.37 54.78 54.17 76.08 92.34 -1.53%
EPS 1.64 -4.20 -5.20 -4.50 -2.27 4.80 17.20 -79.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.13 0.14 0.15 0.18 0.22 0.26 -24.64%
Adjusted Per Share Value based on latest NOSH - 788,592
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.16 24.09 24.70 12.16 12.28 16.99 20.66 -1.61%
EPS 0.37 -0.94 -1.12 -1.00 -0.51 1.07 3.85 -78.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0292 0.0302 0.0333 0.0408 0.0491 0.0582 -24.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.70 0.82 0.63 0.62 0.65 0.44 -
P/RPS 0.72 0.65 0.72 1.15 1.14 0.85 0.48 31.00%
P/EPS 39.63 -16.67 -15.77 -14.00 -27.35 13.54 2.56 520.10%
EY 2.52 -6.00 -6.34 -7.14 -3.66 7.38 39.09 -83.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 5.38 5.86 4.20 3.44 2.95 1.69 72.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 22/08/07 29/05/07 26/02/07 15/11/06 22/08/06 19/05/06 -
Price 0.62 0.65 0.64 0.88 0.66 0.62 0.69 -
P/RPS 0.69 0.61 0.56 1.61 1.22 0.81 0.75 -5.40%
P/EPS 37.80 -15.48 -12.31 -19.56 -29.12 12.92 4.01 345.62%
EY 2.65 -6.46 -8.13 -5.11 -3.43 7.74 24.93 -77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 5.00 4.57 5.87 3.67 2.82 2.65 23.76%

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