[DNEX] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -85.25%
YoY- -87.37%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 87,693 87,706 99,746 101,724 124,109 125,825 127,462 -22.01%
PBT 20,998 22,026 3,520 14,196 30,490 35,065 41,748 -36.67%
Tax -7,333 -5,905 -5,180 -6,696 -188 -9,322 -8,216 -7.28%
NP 13,665 16,121 -1,660 7,500 30,302 25,742 33,532 -44.94%
-
NP to SH 8,189 10,214 -6,844 3,484 23,625 18,708 27,554 -55.36%
-
Tax Rate 34.92% 26.81% 147.16% 47.17% 0.62% 26.58% 19.68% -
Total Cost 74,028 71,585 101,406 94,224 93,807 100,082 93,930 -14.64%
-
Net Worth 332,195 216,674 116,659 150,445 139,806 131,782 131,578 85.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 332,195 216,674 116,659 150,445 139,806 131,782 131,578 85.10%
NOSH 772,547 773,838 777,727 791,818 776,701 775,193 773,988 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.58% 18.38% -1.66% 7.37% 24.42% 20.46% 26.31% -
ROE 2.47% 4.71% -5.87% 2.32% 16.90% 14.20% 20.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.35 11.33 12.83 12.85 15.98 16.23 16.47 -21.92%
EPS 1.06 1.32 -0.88 0.44 3.05 2.41 3.56 -55.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.28 0.15 0.19 0.18 0.17 0.17 85.32%
Adjusted Per Share Value based on latest NOSH - 791,818
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.53 2.53 2.87 2.93 3.57 3.62 3.67 -21.90%
EPS 0.24 0.29 -0.20 0.10 0.68 0.54 0.79 -54.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0624 0.0336 0.0433 0.0403 0.038 0.0379 85.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.40 0.39 0.41 0.43 0.28 0.31 -
P/RPS 3.96 3.53 3.04 3.19 2.69 1.73 1.88 64.09%
P/EPS 42.45 30.30 -44.32 93.18 14.14 11.60 8.71 186.62%
EY 2.36 3.30 -2.26 1.07 7.07 8.62 11.48 -65.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.43 2.60 2.16 2.39 1.65 1.82 -30.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 18/08/10 17/05/10 23/02/10 12/11/09 13/08/09 -
Price 0.49 0.52 0.44 0.37 0.42 0.47 0.28 -
P/RPS 4.32 4.59 3.43 2.88 2.63 2.90 1.70 85.90%
P/EPS 46.23 39.39 -50.00 84.09 13.81 19.48 7.87 224.51%
EY 2.16 2.54 -2.00 1.19 7.24 5.13 12.71 -69.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.86 2.93 1.95 2.33 2.76 1.65 -21.79%

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