[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 112.56%
YoY- 236.02%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 422,125 319,847 294,984 179,325 173,933 144,205 124,904 124.70%
PBT -29,372 -11,615 18,750 40,545 -254,390 -93,440 57,593 -
Tax 388 3,021 2,843 -5,636 -7,177 -7,521 -118,315 -
NP -28,984 -8,594 21,593 34,909 -261,567 -100,961 -60,722 -38.84%
-
NP to SH -34,676 -13,384 18,612 33,403 -266,040 -104,688 -63,340 -33.00%
-
Tax Rate - - -15.16% 13.90% - - 205.43% -
Total Cost 451,109 328,441 273,391 144,416 435,500 245,166 185,626 80.46%
-
Net Worth 115,586 141,712 170,609 201,971 154,226 315,603 355,321 -52.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 115,586 141,712 170,609 201,971 154,226 315,603 355,321 -52.60%
NOSH 770,577 787,294 775,499 776,813 771,130 769,764 772,439 -0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -6.87% -2.69% 7.32% 19.47% -150.38% -70.01% -48.61% -
ROE -30.00% -9.44% 10.91% 16.54% -172.50% -33.17% -17.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.78 40.63 38.04 23.08 22.56 18.73 16.17 125.06%
EPS -4.50 -1.70 2.40 4.30 -34.50 -13.60 -8.20 -32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.22 0.26 0.20 0.41 0.46 -52.52%
Adjusted Per Share Value based on latest NOSH - 776,813
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.16 9.21 8.50 5.16 5.01 4.15 3.60 124.62%
EPS -1.00 -0.39 0.54 0.96 -7.66 -3.02 -1.82 -32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0408 0.0491 0.0582 0.0444 0.0909 0.1023 -52.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.62 0.65 0.44 0.28 0.43 0.38 -
P/RPS 1.15 1.53 1.71 1.91 1.24 2.30 2.35 -37.81%
P/EPS -14.00 -36.47 27.08 10.23 -0.81 -3.16 -4.63 108.68%
EY -7.14 -2.74 3.69 9.77 -123.21 -31.63 -21.58 -52.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.44 2.95 1.69 1.40 1.05 0.83 193.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 15/11/06 22/08/06 19/05/06 28/02/06 21/11/05 25/08/05 -
Price 0.88 0.66 0.62 0.69 0.31 0.37 0.41 -
P/RPS 1.61 1.62 1.63 2.99 1.37 1.98 2.54 -26.14%
P/EPS -19.56 -38.82 25.83 16.05 -0.90 -2.72 -5.00 147.65%
EY -5.11 -2.58 3.87 6.23 -111.29 -36.76 -20.00 -59.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 3.67 2.82 2.65 1.55 0.90 0.89 250.48%

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