[DNEX] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 21.57%
YoY- -141.48%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 330,503 284,604 239,520 176,192 125,693 63,650 290,486 8.99%
PBT 77,406 -3,946 -4,254 -23,215 -23,395 7,359 47,587 38.35%
Tax -8,773 -7,399 -4,824 1,775 2,845 -1,482 -12,090 -19.26%
NP 68,633 -11,345 -9,078 -21,440 -20,550 5,877 35,497 55.26%
-
NP to SH 119,976 3,248 1,096 -14,004 -17,855 6,225 30,008 152.11%
-
Tax Rate 11.33% - - - - 20.14% 25.41% -
Total Cost 261,870 295,949 248,598 197,632 146,243 57,773 254,989 1.79%
-
Net Worth 923,793 613,515 496,103 457,103 457,103 492,265 474,676 55.94%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 923,793 613,515 496,103 457,103 457,103 492,265 474,676 55.94%
NOSH 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 1,758,090 1,758,090 27.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 20.77% -3.99% -3.79% -12.17% -16.35% 9.23% 12.22% -
ROE 12.99% 0.53% 0.22% -3.06% -3.91% 1.26% 6.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 13.95 12.99 12.55 10.02 7.15 3.62 16.52 -10.66%
EPS 6.24 0.15 0.06 -0.80 -1.01 0.35 1.71 137.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.28 0.26 0.26 0.26 0.28 0.27 27.80%
Adjusted Per Share Value based on latest NOSH - 1,758,090
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.42 8.11 6.83 5.02 3.58 1.81 8.28 8.98%
EPS 3.42 0.09 0.03 -0.40 -0.51 0.18 0.86 151.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2633 0.1748 0.1414 0.1303 0.1303 0.1403 0.1353 55.93%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.705 0.91 0.225 0.175 0.18 0.11 0.265 -
P/RPS 5.05 7.01 1.79 1.75 2.52 3.04 1.60 115.32%
P/EPS 13.92 613.89 391.72 -21.97 -17.72 31.07 15.53 -7.04%
EY 7.18 0.16 0.26 -4.55 -5.64 3.22 6.44 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.25 0.87 0.67 0.69 0.39 0.98 50.59%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 02/06/20 25/02/20 -
Price 0.81 0.735 0.715 0.22 0.24 0.20 0.235 -
P/RPS 5.81 5.66 5.70 2.20 3.36 5.52 1.42 156.03%
P/EPS 15.99 495.84 1,244.79 -27.62 -23.63 56.48 13.77 10.48%
EY 6.25 0.20 0.08 -3.62 -4.23 1.77 7.26 -9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.63 2.75 0.85 0.92 0.71 0.87 78.89%

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