[DNEX] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -243.31%
YoY- -436.85%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,340 65,773 67,776 65,592 87,693 87,706 99,746 -24.51%
PBT 95,909 127,424 6,368 -2,272 20,998 22,026 3,520 800.04%
Tax -4,783 -4,052 -2,552 -5,040 -7,333 -5,905 -5,180 -5.16%
NP 91,126 123,372 3,816 -7,312 13,665 16,121 -1,660 -
-
NP to SH 87,490 119,072 -798 -11,736 8,189 10,214 -6,844 -
-
Tax Rate 4.99% 3.18% 40.08% - 34.92% 26.81% 147.16% -
Total Cost -25,786 -57,598 63,960 72,904 74,028 71,585 101,406 -
-
Net Worth 131,738 155,041 303,239 362,889 332,195 216,674 116,659 8.41%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 38,746 - - - - - - -
Div Payout % 44.29% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 131,738 155,041 303,239 362,889 332,195 216,674 116,659 8.41%
NOSH 774,933 775,208 797,999 772,105 772,547 773,838 777,727 -0.23%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 139.46% 187.57% 5.63% -11.15% 15.58% 18.38% -1.66% -
ROE 66.41% 76.80% -0.26% -3.23% 2.47% 4.71% -5.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.43 8.48 8.49 8.50 11.35 11.33 12.83 -24.36%
EPS 11.29 15.36 -0.10 -1.52 1.06 1.32 -0.88 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.38 0.47 0.43 0.28 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 772,105
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.88 1.89 1.95 1.89 2.53 2.53 2.87 -24.51%
EPS 2.52 3.43 -0.02 -0.34 0.24 0.29 -0.20 -
DPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0447 0.0873 0.1045 0.0957 0.0624 0.0336 8.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.26 0.22 0.45 0.50 0.45 0.40 0.39 -
P/RPS 3.08 2.59 5.30 5.89 3.96 3.53 3.04 0.87%
P/EPS 2.30 1.43 -450.00 -32.89 42.45 30.30 -44.32 -
EY 43.42 69.82 -0.22 -3.04 2.36 3.30 -2.26 -
DY 19.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.10 1.18 1.06 1.05 1.43 2.60 -29.70%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 24/08/11 20/05/11 23/02/11 15/11/10 18/08/10 -
Price 0.35 0.25 0.24 0.49 0.49 0.52 0.44 -
P/RPS 4.15 2.95 2.83 5.77 4.32 4.59 3.43 13.50%
P/EPS 3.10 1.63 -240.00 -32.24 46.23 39.39 -50.00 -
EY 32.26 61.44 -0.42 -3.10 2.16 2.54 -2.00 -
DY 14.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.25 0.63 1.04 1.14 1.86 2.93 -20.88%

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