[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.7%
YoY- 1286.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 92,933 43,825 178,455 111,149 74,313 26,892 95,550 -1.83%
PBT 29,451 16,143 134,766 106,349 97,803 6,272 23,427 16.49%
Tax -2,784 -1,140 -14,553 -5,133 -3,347 -1,592 -7,602 -48.84%
NP 26,667 15,003 120,213 101,216 94,456 4,680 15,825 41.65%
-
NP to SH 27,009 15,080 121,730 103,124 94,873 5,373 11,226 79.64%
-
Tax Rate 9.45% 7.06% 10.80% 4.83% 3.42% 25.38% 32.45% -
Total Cost 66,266 28,822 58,242 9,933 -20,143 22,212 79,725 -11.60%
-
Net Worth 418,203 415,999 256,078 207,433 186,025 109,017 100,646 158.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 8,712 - 5,819 9,877 7,751 7,786 - -
Div Payout % 32.26% - 4.78% 9.58% 8.17% 144.93% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 418,203 415,999 256,078 207,433 186,025 109,017 100,646 158.68%
NOSH 1,742,516 1,733,333 1,163,994 987,777 775,106 778,695 774,206 71.82%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 28.69% 34.23% 67.36% 91.06% 127.11% 17.40% 16.56% -
ROE 6.46% 3.63% 47.54% 49.71% 51.00% 4.93% 11.15% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.33 2.53 15.33 11.25 9.59 3.45 12.34 -42.88%
EPS 1.55 0.87 10.45 10.44 12.24 0.69 1.45 4.55%
DPS 0.50 0.00 0.50 1.00 1.00 1.00 0.00 -
NAPS 0.24 0.24 0.22 0.21 0.24 0.14 0.13 50.54%
Adjusted Per Share Value based on latest NOSH - 1,422,586
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.94 1.39 5.65 3.52 2.35 0.85 3.03 -1.99%
EPS 0.86 0.48 3.86 3.27 3.01 0.17 0.36 78.79%
DPS 0.28 0.00 0.18 0.31 0.25 0.25 0.00 -
NAPS 0.1325 0.1318 0.0811 0.0657 0.0589 0.0345 0.0319 158.61%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.58 0.395 0.255 0.30 0.205 0.225 0.25 -
P/RPS 10.88 15.62 1.66 2.67 2.14 6.52 2.03 206.57%
P/EPS 37.42 45.40 2.44 2.87 1.67 32.61 17.24 67.71%
EY 2.67 2.20 41.01 34.80 59.71 3.07 5.80 -40.40%
DY 0.86 0.00 1.96 3.33 4.88 4.44 0.00 -
P/NAPS 2.42 1.65 1.16 1.43 0.85 1.61 1.92 16.69%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 16/05/16 26/02/16 -
Price 0.525 0.59 0.375 0.255 0.225 0.24 0.23 -
P/RPS 9.84 23.34 2.45 2.27 2.35 6.95 1.86 203.92%
P/EPS 33.87 67.82 3.59 2.44 1.84 34.78 15.86 65.91%
EY 2.95 1.47 27.89 40.94 54.40 2.88 6.30 -39.72%
DY 0.95 0.00 1.33 3.92 4.44 4.17 0.00 -
P/NAPS 2.19 2.46 1.70 1.21 0.94 1.71 1.77 15.26%

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