[DNEX] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 106.4%
YoY- -96.02%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,083,468 330,503 243,946 261,294 234,922 251,386 254,600 162.37%
PBT 1,195,772 77,406 -3,382 -4,640 -30,953 -46,790 29,436 1079.05%
Tax 10,172 -8,773 -6,342 -5,262 2,366 5,690 -5,928 -
NP 1,205,944 68,633 -9,724 -9,903 -28,586 -41,100 23,508 1277.31%
-
NP to SH 1,174,256 119,976 2,784 1,195 -18,672 -35,710 24,900 1202.23%
-
Tax Rate -0.85% 11.33% - - - - 20.14% -
Total Cost -122,476 261,870 253,670 271,197 263,509 292,486 231,092 -
-
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,465,978 923,793 613,515 496,103 457,103 457,103 492,265 106.85%
NOSH 3,090,706 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 1,758,090 45.61%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 111.30% 20.77% -3.99% -3.79% -12.17% -16.35% 9.23% -
ROE 80.10% 12.99% 0.45% 0.24% -4.08% -7.81% 5.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.21 13.95 11.13 13.69 13.36 14.30 14.48 84.13%
EPS 39.24 6.24 0.13 0.07 -1.07 -2.02 1.40 820.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.39 0.28 0.26 0.26 0.26 0.28 45.17%
Adjusted Per Share Value based on latest NOSH - 1,908,090
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.88 9.42 6.95 7.45 6.70 7.16 7.26 162.28%
EPS 33.47 3.42 0.08 0.03 -0.53 -1.02 0.71 1201.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4178 0.2633 0.1748 0.1414 0.1303 0.1303 0.1403 106.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.78 0.705 0.91 0.225 0.175 0.18 0.11 -
P/RPS 2.15 5.05 8.17 1.64 1.31 1.26 0.76 99.89%
P/EPS 1.99 13.92 716.21 359.07 -16.48 -8.86 7.77 -59.63%
EY 50.32 7.18 0.14 0.28 -6.07 -11.28 12.88 147.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.81 3.25 0.87 0.67 0.69 0.39 154.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 02/06/20 -
Price 0.815 0.81 0.735 0.715 0.22 0.24 0.20 -
P/RPS 2.25 5.81 6.60 5.22 1.65 1.68 1.38 38.48%
P/EPS 2.08 15.99 578.48 1,141.05 -20.71 -11.82 14.12 -72.07%
EY 48.16 6.25 0.17 0.09 -4.83 -8.46 7.08 258.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.08 2.63 2.75 0.85 0.92 0.71 76.06%

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