[DNEX] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 189.17%
YoY- 206.12%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 160,789 181,834 215,848 547,864 700,033 836,508 857,716 -67.14%
PBT 34,940 41,030 80,148 48,827 40,664 210 -4,132 -
Tax -3,228 -13,886 -25,504 -6,541 -21,964 -27,544 -30,180 -77.37%
NP 31,712 27,144 54,644 42,286 18,700 -27,334 -34,312 -
-
NP to SH 24,192 19,616 48,668 36,798 12,725 -32,754 -38,996 -
-
Tax Rate 9.24% 33.84% 31.82% 13.40% 54.01% 13,116.19% - -
Total Cost 129,077 154,690 161,204 505,578 681,333 863,842 892,028 -72.34%
-
Net Worth 170,584 158,436 170,492 155,194 131,908 101,381 104,989 38.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 170,584 158,436 170,492 155,194 131,908 101,381 104,989 38.08%
NOSH 775,384 754,461 774,968 775,973 775,934 779,857 749,923 2.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 19.72% 14.93% 25.32% 7.72% 2.67% -3.27% -4.00% -
ROE 14.18% 12.38% 28.55% 23.71% 9.65% -32.31% -37.14% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.74 24.10 27.85 70.60 90.22 107.26 114.37 -67.86%
EPS 3.12 2.60 6.28 4.75 1.64 -4.20 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.22 0.20 0.17 0.13 0.14 35.05%
Adjusted Per Share Value based on latest NOSH - 775,987
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.63 5.24 6.22 15.78 20.16 24.09 24.70 -67.14%
EPS 0.70 0.56 1.40 1.06 0.37 -0.94 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0456 0.0491 0.0447 0.038 0.0292 0.0302 38.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.14 0.19 0.38 0.57 0.65 0.70 0.82 -
P/RPS 0.68 0.79 1.36 0.81 0.72 0.65 0.72 -3.72%
P/EPS 4.49 7.31 6.05 12.02 39.63 -16.67 -15.77 -
EY 22.29 13.68 16.53 8.32 2.52 -6.00 -6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.90 1.73 2.85 3.82 5.38 5.86 -77.05%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 23/05/08 28/02/08 23/11/07 22/08/07 29/05/07 -
Price 0.11 0.19 0.18 0.43 0.62 0.65 0.64 -
P/RPS 0.53 0.79 0.65 0.61 0.69 0.61 0.56 -3.59%
P/EPS 3.53 7.31 2.87 9.07 37.80 -15.48 -12.31 -
EY 28.36 13.68 34.89 11.03 2.65 -6.46 -8.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.90 0.82 2.15 3.65 5.00 4.57 -77.03%

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