[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.21%
YoY- -59.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 122,290 71,107 203,938 142,435 92,933 43,825 178,455 -22.32%
PBT 43,264 30,175 66,591 48,233 29,451 16,143 134,766 -53.21%
Tax -3,014 -1,488 -11,400 -5,860 -2,784 -1,140 -14,553 -65.09%
NP 40,250 28,687 55,191 42,373 26,667 15,003 120,213 -51.87%
-
NP to SH 28,396 16,235 56,599 41,922 27,009 15,080 121,730 -62.20%
-
Tax Rate 6.97% 4.93% 17.12% 12.15% 9.45% 7.06% 10.80% -
Total Cost 82,040 42,420 148,747 100,062 66,266 28,822 58,242 25.73%
-
Net Worth 456,959 436,817 421,045 436,687 418,203 415,999 256,078 47.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 8,771 8,733 8,712 - 5,819 -
Div Payout % - - 15.50% 20.83% 32.26% - 4.78% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 456,959 436,817 421,045 436,687 418,203 415,999 256,078 47.27%
NOSH 1,757,639 1,757,339 1,755,372 1,746,749 1,742,516 1,733,333 1,163,994 31.71%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 32.91% 40.34% 27.06% 29.75% 28.69% 34.23% 67.36% -
ROE 6.21% 3.72% 13.44% 9.60% 6.46% 3.63% 47.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.96 4.07 11.62 8.15 5.33 2.53 15.33 -41.01%
EPS 1.62 0.93 3.24 2.40 1.55 0.87 10.45 -71.24%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.50 -
NAPS 0.26 0.25 0.24 0.25 0.24 0.24 0.22 11.81%
Adjusted Per Share Value based on latest NOSH - 1,754,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.87 2.25 6.46 4.51 2.94 1.39 5.65 -22.35%
EPS 0.90 0.51 1.79 1.33 0.86 0.48 3.86 -62.21%
DPS 0.00 0.00 0.28 0.28 0.28 0.00 0.18 -
NAPS 0.1448 0.1384 0.1334 0.1384 0.1325 0.1318 0.0811 47.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.395 0.40 0.485 0.48 0.58 0.395 0.255 -
P/RPS 5.68 9.83 4.17 5.89 10.88 15.62 1.66 127.58%
P/EPS 24.45 43.05 15.03 20.00 37.42 45.40 2.44 366.75%
EY 4.09 2.32 6.65 5.00 2.67 2.20 41.01 -78.58%
DY 0.00 0.00 1.03 1.04 0.86 0.00 1.96 -
P/NAPS 1.52 1.60 2.02 1.92 2.42 1.65 1.16 19.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 -
Price 0.40 0.375 0.47 0.415 0.525 0.59 0.375 -
P/RPS 5.75 9.21 4.04 5.09 9.84 23.34 2.45 76.88%
P/EPS 24.76 40.36 14.57 17.29 33.87 67.82 3.59 263.61%
EY 4.04 2.48 6.86 5.78 2.95 1.47 27.89 -72.51%
DY 0.00 0.00 1.06 1.20 0.95 0.00 1.33 -
P/NAPS 1.54 1.50 1.96 1.66 2.19 2.46 1.70 -6.39%

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