[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 53.67%
YoY- 304.57%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 67,636 44,605 21,990 86,802 60,856 39,188 18,596 136.31%
PBT 16,027 9,911 2,121 27,677 17,494 11,134 4,624 128.85%
Tax -4,277 -2,881 -984 -9,908 -6,147 -3,081 -1,382 112.22%
NP 11,750 7,030 1,137 17,769 11,347 8,053 3,242 135.76%
-
NP to SH 7,436 4,381 467 12,215 7,949 5,508 1,936 145.05%
-
Tax Rate 26.69% 29.07% 46.39% 35.80% 35.14% 27.67% 29.89% -
Total Cost 55,886 37,575 20,853 69,033 49,509 31,135 15,354 136.43%
-
Net Worth 92,949 92,231 85,616 85,041 84,892 77,577 77,440 12.92%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 92,949 92,231 85,616 85,041 84,892 77,577 77,440 12.92%
NOSH 774,583 768,596 778,333 773,101 771,747 775,774 774,400 0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.37% 15.76% 5.17% 20.47% 18.65% 20.55% 17.43% -
ROE 8.00% 4.75% 0.55% 14.36% 9.36% 7.10% 2.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.73 5.80 2.83 11.23 7.89 5.05 2.40 136.33%
EPS 0.96 0.57 0.06 1.58 1.03 0.71 0.25 145.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.11 0.10 0.10 12.91%
Adjusted Per Share Value based on latest NOSH - 775,636
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.95 1.28 0.63 2.50 1.75 1.13 0.54 135.19%
EPS 0.21 0.13 0.01 0.35 0.23 0.16 0.06 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0266 0.0247 0.0245 0.0245 0.0223 0.0223 13.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.245 0.245 0.30 0.255 0.355 0.305 0.24 -
P/RPS 2.81 4.22 10.62 2.27 4.50 6.04 9.99 -57.03%
P/EPS 25.52 42.98 500.00 16.14 34.47 42.96 96.00 -58.62%
EY 3.92 2.33 0.20 6.20 2.90 2.33 1.04 142.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.04 2.73 2.32 3.23 3.05 2.40 -10.25%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 14/05/14 -
Price 0.265 0.215 0.285 0.305 0.37 0.33 0.305 -
P/RPS 3.03 3.70 10.09 2.72 4.69 6.53 12.70 -61.49%
P/EPS 27.60 37.72 475.00 19.30 35.92 46.48 122.00 -62.83%
EY 3.62 2.65 0.21 5.18 2.78 2.15 0.82 168.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.79 2.59 2.77 3.36 3.30 3.05 -19.31%

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