[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -100.52%
YoY- 84.56%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 144,594 74,734 41,174 15,258 65,340 49,330 33,888 161.91%
PBT 114 107 2,348 1,444 95,909 95,568 3,184 -89.02%
Tax -3,280 -2,229 -929 -677 -4,783 -3,039 -1,276 87.11%
NP -3,166 -2,122 1,419 767 91,126 92,529 1,908 -
-
NP to SH -7,779 -5,882 -1,198 -453 87,490 89,304 -399 617.89%
-
Tax Rate 2,877.19% 2,083.18% 39.57% 46.88% 4.99% 3.18% 40.08% -
Total Cost 147,760 76,856 39,755 14,491 -25,786 -43,199 31,980 176.12%
-
Net Worth 101,126 108,352 111,813 128,350 131,738 155,041 303,239 -51.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 23,337 - - - 38,746 - - -
Div Payout % 0.00% - - - 44.29% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 101,126 108,352 111,813 128,350 131,738 155,041 303,239 -51.75%
NOSH 777,900 773,947 798,666 755,000 774,933 775,208 797,999 -1.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -2.19% -2.84% 3.45% 5.03% 139.46% 187.57% 5.63% -
ROE -7.69% -5.43% -1.07% -0.35% 66.41% 57.60% -0.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.59 9.66 5.16 2.02 8.43 6.36 4.25 166.26%
EPS -1.00 -0.76 -0.15 -0.06 11.29 11.52 -0.05 630.14%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.17 0.17 0.20 0.38 -50.92%
Adjusted Per Share Value based on latest NOSH - 755,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.12 2.13 1.17 0.43 1.86 1.41 0.97 161.12%
EPS -0.22 -0.17 -0.03 -0.01 2.49 2.55 -0.01 677.82%
DPS 0.67 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.0288 0.0309 0.0319 0.0366 0.0375 0.0442 0.0864 -51.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.28 0.32 0.34 0.26 0.22 0.45 -
P/RPS 1.61 2.90 6.21 16.82 3.08 3.46 10.60 -71.36%
P/EPS -30.00 -36.84 -213.33 -566.67 2.30 1.91 -900.00 -89.53%
EY -3.33 -2.71 -0.47 -0.18 43.42 52.36 -0.11 861.34%
DY 10.00 0.00 0.00 0.00 19.23 0.00 0.00 -
P/NAPS 2.31 2.00 2.29 2.00 1.53 1.10 1.18 56.17%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 22/11/11 24/08/11 -
Price 0.27 0.30 0.31 0.31 0.35 0.25 0.24 -
P/RPS 1.45 3.11 6.01 15.34 4.15 3.93 5.65 -59.44%
P/EPS -27.00 -39.47 -206.67 -516.67 3.10 2.17 -480.00 -85.19%
EY -3.70 -2.53 -0.48 -0.19 32.26 46.08 -0.21 571.24%
DY 11.11 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 2.08 2.14 2.21 1.82 2.06 1.25 0.63 120.92%

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