[DNEX] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -712.03%
YoY- 0.68%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 403,829 269,320 257,650 243,740 268,114 272,016 271,424 30.23%
PBT 135,009 142,706 236,850 -107,308 25,756 -123,866 -117,478 -
Tax -11,628 -6,056 358 -14,340 -5,880 -9,698 117,478 -
NP 123,381 136,650 237,208 -121,648 19,876 -133,565 0 -
-
NP to SH 123,381 136,650 237,208 -121,648 19,876 -133,565 -124,062 -
-
Tax Rate 8.61% 4.24% -0.15% - 22.83% - - -
Total Cost 280,448 132,669 20,442 365,388 248,238 405,581 271,424 2.19%
-
Net Worth 767,369 748,087 775,774 623,075 653,661 484,405 523,152 29.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 767,369 748,087 775,774 623,075 653,661 484,405 523,152 29.00%
NOSH 752,323 748,087 745,937 741,756 734,451 745,238 747,361 0.44%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.55% 50.74% 92.07% -49.91% 7.41% -49.10% 0.00% -
ROE 16.08% 18.27% 30.58% -19.52% 3.04% -27.57% -23.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.68 36.00 34.54 32.86 36.51 36.50 36.32 29.65%
EPS 16.40 18.27 31.80 -16.40 2.70 -17.87 -16.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.00 1.04 0.84 0.89 0.65 0.70 28.44%
Adjusted Per Share Value based on latest NOSH - 741,756
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.63 7.76 7.42 7.02 7.72 7.83 7.82 30.19%
EPS 3.55 3.94 6.83 -3.50 0.57 -3.85 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.221 0.2155 0.2234 0.1795 0.1883 0.1395 0.1507 28.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.95 0.95 1.10 0.83 0.63 0.86 1.34 -
P/RPS 1.77 2.64 3.18 2.53 1.73 2.36 3.69 -38.64%
P/EPS 5.79 5.20 3.46 -5.06 23.28 -4.80 -8.07 -
EY 17.26 19.23 28.91 -19.76 4.30 -20.84 -12.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.06 0.99 0.71 1.32 1.91 -38.02%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.07 0.94 1.16 1.00 0.81 0.68 1.21 -
P/RPS 1.99 2.61 3.36 3.04 2.22 1.86 3.33 -28.98%
P/EPS 6.52 5.15 3.65 -6.10 29.93 -3.79 -7.29 -
EY 15.33 19.43 27.41 -16.40 3.34 -26.36 -13.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.94 1.12 1.19 0.91 1.05 1.73 -28.24%

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