[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -159.09%
YoY- 86.97%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 525,025 418,254 214,429 422,125 319,847 294,984 179,325 104.52%
PBT 30,498 105 -1,033 -29,372 -11,615 18,750 40,545 -17.27%
Tax -16,473 -13,772 -7,545 388 3,021 2,843 -5,636 104.29%
NP 14,025 -13,667 -8,578 -28,984 -8,594 21,593 34,909 -45.52%
-
NP to SH 9,544 -16,377 -9,749 -34,676 -13,384 18,612 33,403 -56.58%
-
Tax Rate 54.01% 13,116.19% - - - -15.16% 13.90% -
Total Cost 511,000 431,921 223,007 451,109 328,441 273,391 144,416 132.02%
-
Net Worth 131,908 101,381 104,989 115,586 141,712 170,609 201,971 -24.70%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 131,908 101,381 104,989 115,586 141,712 170,609 201,971 -24.70%
NOSH 775,934 779,857 749,923 770,577 787,294 775,499 776,813 -0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.67% -3.27% -4.00% -6.87% -2.69% 7.32% 19.47% -
ROE 7.24% -16.15% -9.29% -30.00% -9.44% 10.91% 16.54% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.66 53.63 28.59 54.78 40.63 38.04 23.08 104.69%
EPS 1.23 -2.10 -1.30 -4.50 -1.70 2.40 4.30 -56.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.13 0.14 0.15 0.18 0.22 0.26 -24.64%
Adjusted Per Share Value based on latest NOSH - 788,592
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.12 12.05 6.18 12.16 9.21 8.50 5.16 104.63%
EPS 0.27 -0.47 -0.28 -1.00 -0.39 0.54 0.96 -57.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0292 0.0302 0.0333 0.0408 0.0491 0.0582 -24.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.70 0.82 0.63 0.62 0.65 0.44 -
P/RPS 0.96 1.31 2.87 1.15 1.53 1.71 1.91 -36.75%
P/EPS 52.85 -33.33 -63.08 -14.00 -36.47 27.08 10.23 198.54%
EY 1.89 -3.00 -1.59 -7.14 -2.74 3.69 9.77 -66.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 5.38 5.86 4.20 3.44 2.95 1.69 72.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 22/08/07 29/05/07 26/02/07 15/11/06 22/08/06 19/05/06 -
Price 0.62 0.65 0.64 0.88 0.66 0.62 0.69 -
P/RPS 0.92 1.21 2.24 1.61 1.62 1.63 2.99 -54.39%
P/EPS 50.41 -30.95 -49.23 -19.56 -38.82 25.83 16.05 114.31%
EY 1.98 -3.23 -2.03 -5.11 -2.58 3.87 6.23 -53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 5.00 4.57 5.87 3.67 2.82 2.65 23.76%

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