[DNEX] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -102.07%
YoY- 84.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,594 99,645 82,348 61,032 65,340 65,773 67,776 65.34%
PBT 114 142 4,696 5,776 95,909 127,424 6,368 -93.07%
Tax -3,280 -2,971 -1,858 -2,708 -4,783 -4,052 -2,552 18.12%
NP -3,166 -2,829 2,838 3,068 91,126 123,372 3,816 -
-
NP to SH -7,779 -7,842 -2,396 -1,812 87,490 119,072 -798 353.19%
-
Tax Rate 2,877.19% 2,092.25% 39.57% 46.88% 4.99% 3.18% 40.08% -
Total Cost 147,760 102,474 79,510 57,964 -25,786 -57,598 63,960 74.31%
-
Net Worth 101,126 108,352 111,813 128,350 131,738 155,041 303,239 -51.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 23,337 - - - 38,746 - - -
Div Payout % 0.00% - - - 44.29% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,126 108,352 111,813 128,350 131,738 155,041 303,239 -51.75%
NOSH 777,900 773,947 798,666 755,000 774,933 775,208 797,999 -1.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.19% -2.84% 3.45% 5.03% 139.46% 187.57% 5.63% -
ROE -7.69% -7.24% -2.14% -1.41% 66.41% 76.80% -0.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.59 12.87 10.31 8.08 8.43 8.48 8.49 68.22%
EPS -1.00 -1.01 -0.30 -0.24 11.29 15.36 -0.10 360.93%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.17 0.17 0.20 0.38 -50.92%
Adjusted Per Share Value based on latest NOSH - 755,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.12 2.84 2.35 1.74 1.86 1.87 1.93 65.41%
EPS -0.22 -0.22 -0.07 -0.05 2.49 3.39 -0.02 391.02%
DPS 0.67 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.0288 0.0309 0.0319 0.0366 0.0375 0.0442 0.0864 -51.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.28 0.32 0.34 0.26 0.22 0.45 -
P/RPS 1.61 2.17 3.10 4.21 3.08 2.59 5.30 -54.64%
P/EPS -30.00 -27.63 -106.67 -141.67 2.30 1.43 -450.00 -83.42%
EY -3.33 -3.62 -0.94 -0.71 43.42 69.82 -0.22 506.88%
DY 10.00 0.00 0.00 0.00 19.23 0.00 0.00 -
P/NAPS 2.31 2.00 2.29 2.00 1.53 1.10 1.18 56.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 22/11/11 24/08/11 -
Price 0.27 0.30 0.31 0.31 0.35 0.25 0.24 -
P/RPS 1.45 2.33 3.01 3.83 4.15 2.95 2.83 -35.83%
P/EPS -27.00 -29.61 -103.33 -129.17 3.10 1.63 -240.00 -76.54%
EY -3.70 -3.38 -0.97 -0.77 32.26 61.44 -0.42 323.74%
DY 11.11 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 2.08 2.14 2.21 1.82 2.06 1.25 0.63 120.92%

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