[DNEX] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 15.25%
YoY- 304.57%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 90,181 89,210 87,960 86,802 81,141 78,376 74,384 13.68%
PBT 21,369 19,822 8,484 27,677 23,325 22,268 18,496 10.09%
Tax -5,702 -5,762 -3,936 -9,908 -8,196 -6,162 -5,528 2.08%
NP 15,666 14,060 4,548 17,769 15,129 16,106 12,968 13.41%
-
NP to SH 9,914 8,762 1,868 12,215 10,598 11,016 7,744 17.88%
-
Tax Rate 26.68% 29.07% 46.39% 35.80% 35.14% 27.67% 29.89% -
Total Cost 74,514 75,150 83,412 69,033 66,012 62,270 61,416 13.74%
-
Net Worth 92,949 92,231 85,616 85,041 84,892 77,577 77,440 12.92%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 92,949 92,231 85,616 85,041 84,892 77,577 77,440 12.92%
NOSH 774,583 768,596 778,333 773,101 771,747 775,774 774,400 0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.37% 15.76% 5.17% 20.47% 18.65% 20.55% 17.43% -
ROE 10.67% 9.50% 2.18% 14.36% 12.48% 14.20% 10.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.64 11.61 11.30 11.23 10.51 10.10 9.61 13.61%
EPS 1.28 1.14 0.24 1.58 1.37 1.42 1.00 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 0.10 0.10 12.91%
Adjusted Per Share Value based on latest NOSH - 775,636
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.57 2.54 2.51 2.47 2.31 2.23 2.12 13.67%
EPS 0.28 0.25 0.05 0.35 0.30 0.31 0.22 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.0263 0.0244 0.0242 0.0242 0.0221 0.0221 12.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.245 0.245 0.30 0.255 0.355 0.305 0.24 -
P/RPS 2.10 2.11 2.65 2.27 3.38 3.02 2.50 -10.96%
P/EPS 19.14 21.49 125.00 16.14 25.85 21.48 24.00 -13.99%
EY 5.22 4.65 0.80 6.20 3.87 4.66 4.17 16.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.04 2.73 2.32 3.23 3.05 2.40 -10.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 14/05/14 -
Price 0.265 0.215 0.285 0.305 0.37 0.33 0.305 -
P/RPS 2.28 1.85 2.52 2.72 3.52 3.27 3.18 -19.87%
P/EPS 20.70 18.86 118.75 19.30 26.94 23.24 30.50 -22.75%
EY 4.83 5.30 0.84 5.18 3.71 4.30 3.28 29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.79 2.59 2.77 3.36 3.30 3.05 -19.31%

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