[DNEX] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -255.29%
YoY- -202.09%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 125,825 127,462 100,728 153,479 160,789 181,834 215,848 -30.19%
PBT 35,065 41,748 32,040 -15,367 34,940 41,030 80,148 -42.34%
Tax -9,322 -8,216 96 -15,320 -3,228 -13,886 -25,504 -48.84%
NP 25,742 33,532 32,136 -30,687 31,712 27,144 54,644 -39.42%
-
NP to SH 18,708 27,554 27,580 -37,567 24,192 19,616 48,668 -47.10%
-
Tax Rate 26.58% 19.68% -0.30% - 9.24% 33.84% 31.82% -
Total Cost 100,082 93,930 68,592 184,166 129,077 154,690 161,204 -27.20%
-
Net Worth 131,782 131,578 123,955 116,186 170,584 158,436 170,492 -15.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 131,782 131,578 123,955 116,186 170,584 158,436 170,492 -15.76%
NOSH 775,193 773,988 774,719 774,577 775,384 754,461 774,968 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 20.46% 26.31% 31.90% -19.99% 19.72% 14.93% 25.32% -
ROE 14.20% 20.94% 22.25% -32.33% 14.18% 12.38% 28.55% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.23 16.47 13.00 19.81 20.74 24.10 27.85 -30.20%
EPS 2.41 3.56 3.56 -4.85 3.12 2.60 6.28 -47.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.22 0.21 0.22 -15.77%
Adjusted Per Share Value based on latest NOSH - 774,840
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.59 3.63 2.87 4.37 4.58 5.18 6.15 -30.13%
EPS 0.53 0.79 0.79 -1.07 0.69 0.56 1.39 -47.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0375 0.0353 0.0331 0.0486 0.0452 0.0486 -15.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.28 0.31 0.08 0.09 0.14 0.19 0.38 -
P/RPS 1.73 1.88 0.62 0.45 0.68 0.79 1.36 17.38%
P/EPS 11.60 8.71 2.25 -1.86 4.49 7.31 6.05 54.27%
EY 8.62 11.48 44.50 -53.89 22.29 13.68 16.53 -35.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.82 0.50 0.60 0.64 0.90 1.73 -3.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 13/08/09 15/05/09 18/02/09 24/11/08 26/08/08 23/05/08 -
Price 0.47 0.28 0.21 0.12 0.11 0.19 0.18 -
P/RPS 2.90 1.70 1.62 0.61 0.53 0.79 0.65 170.76%
P/EPS 19.48 7.87 5.90 -2.47 3.53 7.31 2.87 258.06%
EY 5.13 12.71 16.95 -40.42 28.36 13.68 34.89 -72.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.65 1.31 0.80 0.50 0.90 0.82 124.42%

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