[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -65.28%
YoY- -975.32%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 294,984 179,325 173,933 144,205 124,904 109,620 444,077 -23.92%
PBT 18,750 40,545 -254,390 -93,440 57,593 -23,045 -359,038 -
Tax 2,843 -5,636 -7,177 -7,521 -118,315 -32 -8,093 -
NP 21,593 34,909 -261,567 -100,961 -60,722 -23,077 -367,131 -
-
NP to SH 18,612 33,403 -266,040 -104,688 -63,340 -24,558 -367,131 -
-
Tax Rate -15.16% 13.90% - - 205.43% - - -
Total Cost 273,391 144,416 435,500 245,166 185,626 132,697 811,208 -51.66%
-
Net Worth 170,609 201,971 154,226 315,603 355,321 391,393 405,465 -43.93%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 170,609 201,971 154,226 315,603 355,321 391,393 405,465 -43.93%
NOSH 775,499 776,813 771,130 769,764 772,439 767,437 737,210 3.44%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.32% 19.47% -150.38% -70.01% -48.61% -21.05% -82.67% -
ROE 10.91% 16.54% -172.50% -33.17% -17.83% -6.27% -90.55% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.04 23.08 22.56 18.73 16.17 14.28 60.24 -26.45%
EPS 2.40 4.30 -34.50 -13.60 -8.20 -3.20 -49.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.20 0.41 0.46 0.51 0.55 -45.80%
Adjusted Per Share Value based on latest NOSH - 765,703
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.50 5.16 5.01 4.15 3.60 3.16 12.79 -23.90%
EPS 0.54 0.96 -7.66 -3.02 -1.82 -0.71 -10.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0582 0.0444 0.0909 0.1023 0.1127 0.1168 -43.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.65 0.44 0.28 0.43 0.38 0.41 0.71 -
P/RPS 1.71 1.91 1.24 2.30 2.35 2.87 1.18 28.14%
P/EPS 27.08 10.23 -0.81 -3.16 -4.63 -12.81 -1.43 -
EY 3.69 9.77 -123.21 -31.63 -21.58 -7.80 -70.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 1.69 1.40 1.05 0.83 0.80 1.29 73.83%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 19/05/06 28/02/06 21/11/05 25/08/05 20/05/05 28/02/05 -
Price 0.62 0.69 0.31 0.37 0.41 0.29 0.51 -
P/RPS 1.63 2.99 1.37 1.98 2.54 2.03 0.85 54.53%
P/EPS 25.83 16.05 -0.90 -2.72 -5.00 -9.06 -1.02 -
EY 3.87 6.23 -111.29 -36.76 -20.00 -11.03 -97.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 2.65 1.55 0.90 0.89 0.57 0.93 109.92%

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