[DNEX] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

16-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 1665.74%

YoY- 2065.56%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	43,825	178,455	111,149	74,313	26,892	95,550	67,636	-25.10%
YoY %	-75.44%	60.55%	49.57%	176.34%	-71.86%	41.27%	-	-
Horiz. %	64.80%	263.85%	164.33%	109.87%	39.76%	141.27%	100.00%	-
PBT	16,143	134,766	106,349	97,803	6,272	23,427	16,027	0.48%
YoY %	-88.02%	26.72%	8.74%	1,459.36%	-73.23%	46.17%	-	-
Horiz. %	100.72%	840.87%	663.56%	610.24%	39.13%	146.17%	100.00%	-
Tax	-1,140	-14,553	-5,133	-3,347	-1,592	-7,602	-4,277	-58.54%
YoY %	92.17%	-183.52%	-53.36%	-110.24%	79.06%	-77.74%	-	-
Horiz. %	26.65%	340.26%	120.01%	78.26%	37.22%	177.74%	100.00%	-
NP	15,003	120,213	101,216	94,456	4,680	15,825	11,750	17.67%
YoY %	-87.52%	18.77%	7.16%	1,918.29%	-70.43%	34.68%	-	-
Horiz. %	127.69%	1,023.09%	861.41%	803.88%	39.83%	134.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,080	121,730	103,124	94,873	5,373	11,226	7,436	60.14%
YoY %	-87.61%	18.04%	8.70%	1,665.74%	-52.14%	50.97%	-	-
Horiz. %	202.80%	1,637.04%	1,386.82%	1,275.86%	72.26%	150.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.06%	10.80%	4.83%	3.42%	25.38%	32.45%	26.69%	-
YoY %	-34.63%	123.60%	41.23%	-86.52%	-21.79%	21.58%	-	-
Horiz. %	26.45%	40.46%	18.10%	12.81%	95.09%	121.58%	100.00%	-
Total Cost	28,822	58,242	9,933	-20,143	22,212	79,725	55,886	-35.66%
YoY %	-50.51%	486.35%	149.31%	-190.69%	-72.14%	42.66%	-	-
Horiz. %	51.57%	104.22%	17.77%	-36.04%	39.75%	142.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	415,999	256,078	207,433	186,025	109,017	100,646	92,949	171.33%
YoY %	62.45%	23.45%	11.51%	70.64%	8.32%	8.28%	-	-
Horiz. %	447.56%	275.50%	223.17%	200.14%	117.29%	108.28%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	-	5,819	9,877	7,751	7,786	-	-	-
YoY %	-	-41.09%	27.43%	-0.45%	0.00%	-	-	-
Horiz. %	-	74.74%	126.86%	99.55%	100.00%	-	-	-
Div Payout %	-	4.78%	9.58%	8.17%	144.93%	-	-	-
YoY %	-	-50.10%	17.26%	-94.36%	0.00%	-	-	-
Horiz. %	-	3.30%	6.61%	5.64%	100.00%	-	-	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	415,999	256,078	207,433	186,025	109,017	100,646	92,949	171.33%
YoY %	62.45%	23.45%	11.51%	70.64%	8.32%	8.28%	-	-
Horiz. %	447.56%	275.50%	223.17%	200.14%	117.29%	108.28%	100.00%	-
NOSH	1,733,333	1,163,994	987,777	775,106	778,695	774,206	774,583	71.00%
YoY %	48.91%	17.84%	27.44%	-0.46%	0.58%	-0.05%	-	-
Horiz. %	223.78%	150.27%	127.52%	100.07%	100.53%	99.95%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	34.23%	67.36%	91.06%	127.11%	17.40%	16.56%	17.37%	-
YoY %	-49.18%	-26.03%	-28.36%	630.52%	5.07%	-4.66%	-	-
Horiz. %	197.06%	387.80%	524.24%	731.78%	100.17%	95.34%	100.00%	-
ROE	3.63%	47.54%	49.71%	51.00%	4.93%	11.15%	8.00%	-
YoY %	-92.36%	-4.37%	-2.53%	934.48%	-55.78%	39.38%	-	-
Horiz. %	45.38%	594.25%	621.38%	637.50%	61.62%	139.38%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	2.53	15.33	11.25	9.59	3.45	12.34	8.73	-56.17%
YoY %	-83.50%	36.27%	17.31%	177.97%	-72.04%	41.35%	-	-
Horiz. %	28.98%	175.60%	128.87%	109.85%	39.52%	141.35%	100.00%	-
EPS	0.87	10.45	10.44	12.24	0.69	1.45	0.96	-6.34%
YoY %	-91.67%	0.10%	-14.71%	1,673.91%	-52.41%	51.04%	-	-
Horiz. %	90.62%	1,088.54%	1,087.50%	1,275.00%	71.88%	151.04%	100.00%	-
DPS	0.00	0.50	1.00	1.00	1.00	0.00	0.00	-
YoY %	0.00%	-50.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.24	0.22	0.21	0.24	0.14	0.13	0.12	58.67%
YoY %	9.09%	4.76%	-12.50%	71.43%	7.69%	8.33%	-	-
Horiz. %	200.00%	183.33%	175.00%	200.00%	116.67%	108.33%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 775,563
RPS	1.25	5.09	3.17	2.12	0.77	2.72	1.93	-25.12%
YoY %	-75.44%	60.57%	49.53%	175.32%	-71.69%	40.93%	-	-
Horiz. %	64.77%	263.73%	164.25%	109.84%	39.90%	140.93%	100.00%	-
EPS	0.43	3.47	2.94	2.70	0.15	0.32	0.21	61.17%
YoY %	-87.61%	18.03%	8.89%	1,700.00%	-53.12%	52.38%	-	-
Horiz. %	204.76%	1,652.38%	1,400.00%	1,285.71%	71.43%	152.38%	100.00%	-
DPS	0.00	0.17	0.28	0.22	0.22	0.00	0.00	-
YoY %	0.00%	-39.29%	27.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	77.27%	127.27%	100.00%	100.00%	-	-	-
NAPS	0.1186	0.073	0.0591	0.053	0.0311	0.0287	0.0265	171.32%
YoY %	62.47%	23.52%	11.51%	70.42%	8.36%	8.30%	-	-
Horiz. %	447.55%	275.47%	223.02%	200.00%	117.36%	108.30%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	0.395	0.255	0.30	0.205	0.225	0.25	0.245	-
P/RPS	15.62	1.66	2.67	2.14	6.52	2.03	2.81	213.47%
YoY %	840.96%	-37.83%	24.77%	-67.18%	221.18%	-27.76%	-	-
Horiz. %	555.87%	59.07%	95.02%	76.16%	232.03%	72.24%	100.00%	-
P/EPS	45.40	2.44	2.87	1.67	32.61	17.24	25.52	46.76%
YoY %	1,760.66%	-14.98%	71.86%	-94.88%	89.15%	-32.45%	-	-
Horiz. %	177.90%	9.56%	11.25%	6.54%	127.78%	67.55%	100.00%	-
EY	2.20	41.01	34.80	59.71	3.07	5.80	3.92	-31.93%
YoY %	-94.64%	17.84%	-41.72%	1,844.95%	-47.07%	47.96%	-	-
Horiz. %	56.12%	1,046.17%	887.76%	1,523.21%	78.32%	147.96%	100.00%	-
DY	0.00	1.96	3.33	4.88	4.44	0.00	0.00	-
YoY %	0.00%	-41.14%	-31.76%	9.91%	0.00%	0.00%	-	-
Horiz. %	0.00%	44.14%	75.00%	109.91%	100.00%	-	-	-
P/NAPS	1.65	1.16	1.43	0.85	1.61	1.92	2.04	-13.17%
YoY %	42.24%	-18.88%	68.24%	-47.20%	-16.15%	-5.88%	-	-
Horiz. %	80.88%	56.86%	70.10%	41.67%	78.92%	94.12%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	20/02/17	24/11/16	16/08/16	16/05/16	26/02/16	23/11/15	-
Price	0.59	0.375	0.255	0.225	0.24	0.23	0.265	-
P/RPS	23.34	2.45	2.27	2.35	6.95	1.86	3.03	289.55%
YoY %	852.65%	7.93%	-3.40%	-66.19%	273.66%	-38.61%	-	-
Horiz. %	770.30%	80.86%	74.92%	77.56%	229.37%	61.39%	100.00%	-
P/EPS	67.82	3.59	2.44	1.84	34.78	15.86	27.60	81.99%
YoY %	1,789.14%	47.13%	32.61%	-94.71%	119.29%	-42.54%	-	-
Horiz. %	245.72%	13.01%	8.84%	6.67%	126.01%	57.46%	100.00%	-
EY	1.47	27.89	40.94	54.40	2.88	6.30	3.62	-45.13%
YoY %	-94.73%	-31.88%	-24.74%	1,788.89%	-54.29%	74.03%	-	-
Horiz. %	40.61%	770.44%	1,130.94%	1,502.76%	79.56%	174.03%	100.00%	-
DY	0.00	1.33	3.92	4.44	4.17	0.00	0.00	-
YoY %	0.00%	-66.07%	-11.71%	6.47%	0.00%	0.00%	-	-
Horiz. %	0.00%	31.89%	94.00%	106.47%	100.00%	-	-	-
P/NAPS	2.46	1.70	1.21	0.94	1.71	1.77	2.21	7.39%
YoY %	44.71%	40.50%	28.72%	-45.03%	-3.39%	-19.91%	-	-
Horiz. %	111.31%	76.92%	54.75%	42.53%	77.38%	80.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos