[DNEX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 126.79%
YoY- 215.01%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 85,800 87,566 90,886 82,156 144,594 99,645 82,348 2.76%
PBT 3,904 14,508 14,176 8,768 114 142 4,696 -11.55%
Tax -3,925 -3,753 -2,150 0 -3,280 -2,971 -1,858 64.41%
NP -21 10,754 12,026 8,768 -3,166 -2,829 2,838 -
-
NP to SH -5,971 3,216 4,644 2,084 -7,779 -7,842 -2,396 83.50%
-
Tax Rate 100.54% 25.87% 15.17% 0.00% 2,877.19% 2,092.25% 39.57% -
Total Cost 85,821 76,812 78,860 73,388 147,760 102,474 79,510 5.20%
-
Net Worth 77,545 85,587 85,139 96,757 101,126 108,352 111,813 -21.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 23,337 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,545 85,587 85,139 96,757 101,126 108,352 111,813 -21.59%
NOSH 775,454 778,064 773,999 744,285 777,900 773,947 798,666 -1.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.02% 12.28% 13.23% 10.67% -2.19% -2.84% 3.45% -
ROE -7.70% 3.76% 5.45% 2.15% -7.69% -7.24% -2.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.06 11.25 11.74 11.04 18.59 12.87 10.31 4.77%
EPS -0.77 0.41 0.60 0.28 -1.00 -1.01 -0.30 87.14%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.13 0.13 0.14 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 744,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.47 2.52 2.62 2.37 4.16 2.87 2.37 2.78%
EPS -0.17 0.09 0.13 0.06 -0.22 -0.23 -0.07 80.38%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.0223 0.0247 0.0245 0.0279 0.0291 0.0312 0.0322 -21.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.255 0.275 0.285 0.28 0.30 0.28 0.32 -
P/RPS 2.30 2.44 2.43 2.54 1.61 2.17 3.10 -18.00%
P/EPS -33.12 66.53 47.50 100.00 -30.00 -27.63 -106.67 -54.04%
EY -3.02 1.50 2.11 1.00 -3.33 -3.62 -0.94 117.26%
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 2.55 2.50 2.59 2.15 2.31 2.00 2.29 7.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 -
Price 0.265 0.26 0.29 0.355 0.27 0.30 0.31 -
P/RPS 2.40 2.31 2.47 3.22 1.45 2.33 3.01 -13.97%
P/EPS -34.42 62.90 48.33 126.79 -27.00 -29.61 -103.33 -51.85%
EY -2.91 1.59 2.07 0.79 -3.70 -3.38 -0.97 107.59%
DY 0.00 0.00 0.00 0.00 11.11 0.00 0.00 -
P/NAPS 2.65 2.36 2.64 2.73 2.08 2.14 2.21 12.83%

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