[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 71.89%
YoY- -129.19%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 547,864 525,025 418,254 214,429 422,125 319,847 294,984 50.92%
PBT 48,827 30,498 105 -1,033 -29,372 -11,615 18,750 88.95%
Tax -6,541 -16,473 -13,772 -7,545 388 3,021 2,843 -
NP 42,286 14,025 -13,667 -8,578 -28,984 -8,594 21,593 56.33%
-
NP to SH 36,798 9,544 -16,377 -9,749 -34,676 -13,384 18,612 57.33%
-
Tax Rate 13.40% 54.01% 13,116.19% - - - -15.16% -
Total Cost 505,578 511,000 431,921 223,007 451,109 328,441 273,391 50.49%
-
Net Worth 155,194 131,908 101,381 104,989 115,586 141,712 170,609 -6.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 155,194 131,908 101,381 104,989 115,586 141,712 170,609 -6.10%
NOSH 775,973 775,934 779,857 749,923 770,577 787,294 775,499 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.72% 2.67% -3.27% -4.00% -6.87% -2.69% 7.32% -
ROE 23.71% 7.24% -16.15% -9.29% -30.00% -9.44% 10.91% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 70.60 67.66 53.63 28.59 54.78 40.63 38.04 50.85%
EPS 4.75 1.23 -2.10 -1.30 -4.50 -1.70 2.40 57.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.13 0.14 0.15 0.18 0.22 -6.14%
Adjusted Per Share Value based on latest NOSH - 749,923
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 15.78 15.12 12.05 6.18 12.16 9.21 8.50 50.88%
EPS 1.06 0.27 -0.47 -0.28 -1.00 -0.39 0.54 56.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.038 0.0292 0.0302 0.0333 0.0408 0.0491 -6.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.57 0.65 0.70 0.82 0.63 0.62 0.65 -
P/RPS 0.81 0.96 1.31 2.87 1.15 1.53 1.71 -39.15%
P/EPS 12.02 52.85 -33.33 -63.08 -14.00 -36.47 27.08 -41.72%
EY 8.32 1.89 -3.00 -1.59 -7.14 -2.74 3.69 71.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 3.82 5.38 5.86 4.20 3.44 2.95 -2.26%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 22/08/07 29/05/07 26/02/07 15/11/06 22/08/06 -
Price 0.43 0.62 0.65 0.64 0.88 0.66 0.62 -
P/RPS 0.61 0.92 1.21 2.24 1.61 1.62 1.63 -47.97%
P/EPS 9.07 50.41 -30.95 -49.23 -19.56 -38.82 25.83 -50.13%
EY 11.03 1.98 -3.23 -2.03 -5.11 -2.58 3.87 100.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.65 5.00 4.57 5.87 3.67 2.82 -16.50%

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