[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 119.84%
YoY- -98.14%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 201,990 128,825 60,935 268,114 204,012 135,712 67,430 107.66%
PBT 107,030 118,425 -26,827 25,756 -92,900 -58,739 -28,216 -
Tax -4,542 179 -3,585 -5,880 -7,274 58,739 28,216 -
NP 102,488 118,604 -30,412 19,876 -100,174 0 0 -
-
NP to SH 102,488 118,604 -30,412 19,876 -100,174 -62,031 -30,621 -
-
Tax Rate 4.24% -0.15% - 22.83% - - - -
Total Cost 99,502 10,221 91,347 248,238 304,186 135,712 67,430 29.58%
-
Net Worth 748,087 775,774 623,075 653,661 484,405 523,152 552,671 22.34%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 748,087 775,774 623,075 653,661 484,405 523,152 552,671 22.34%
NOSH 748,087 745,937 741,756 734,451 745,238 747,361 746,853 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 50.74% 92.07% -49.91% 7.41% -49.10% 0.00% 0.00% -
ROE 13.70% 15.29% -4.88% 3.04% -20.68% -11.86% -5.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 27.00 17.27 8.21 36.51 27.38 18.16 9.03 107.40%
EPS 13.70 15.90 -4.10 2.70 -13.40 -8.30 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 0.84 0.89 0.65 0.70 0.74 22.20%
Adjusted Per Share Value based on latest NOSH - 747,743
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.82 3.71 1.76 7.72 5.88 3.91 1.94 107.86%
EPS 2.95 3.42 -0.88 0.57 -2.89 -1.79 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2155 0.2234 0.1795 0.1883 0.1395 0.1507 0.1592 22.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.95 1.10 0.83 0.63 0.86 1.34 1.43 -
P/RPS 3.52 6.37 10.10 1.73 3.14 7.38 15.84 -63.27%
P/EPS 6.93 6.92 -20.24 23.28 -6.40 -16.14 -34.88 -
EY 14.42 14.45 -4.94 4.30 -15.63 -6.19 -2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.99 0.71 1.32 1.91 1.93 -37.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 29/05/03 28/02/03 29/11/02 30/08/02 30/05/02 -
Price 0.94 1.16 1.00 0.81 0.68 1.21 1.53 -
P/RPS 3.48 6.72 12.17 2.22 2.48 6.66 16.95 -65.16%
P/EPS 6.86 7.30 -24.39 29.93 -5.06 -14.58 -37.32 -
EY 14.57 13.71 -4.10 3.34 -19.77 -6.86 -2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.12 1.19 0.91 1.05 1.73 2.07 -40.89%

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