[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 132.42%
YoY- 271.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 86,802 60,856 39,188 18,596 85,800 65,675 45,443 53.76%
PBT 27,677 17,494 11,134 4,624 3,904 10,881 7,088 147.35%
Tax -9,908 -6,147 -3,081 -1,382 -3,925 -2,815 -1,075 337.81%
NP 17,769 11,347 8,053 3,242 -21 8,066 6,013 105.52%
-
NP to SH 12,215 7,949 5,508 1,936 -5,971 2,412 2,322 201.56%
-
Tax Rate 35.80% 35.14% 27.67% 29.89% 100.54% 25.87% 15.17% -
Total Cost 69,033 49,509 31,135 15,354 85,821 57,609 39,430 45.11%
-
Net Worth 85,041 84,892 77,577 77,440 77,545 85,587 85,139 -0.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,041 84,892 77,577 77,440 77,545 85,587 85,139 -0.07%
NOSH 773,101 771,747 775,774 774,400 775,454 778,064 773,999 -0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.47% 18.65% 20.55% 17.43% -0.02% 12.28% 13.23% -
ROE 14.36% 9.36% 7.10% 2.50% -7.70% 2.82% 2.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.23 7.89 5.05 2.40 11.06 8.44 5.87 53.92%
EPS 1.58 1.03 0.71 0.25 -0.77 0.31 0.30 201.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 774,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.47 1.73 1.12 0.53 2.45 1.87 1.30 53.22%
EPS 0.35 0.23 0.16 0.06 -0.17 0.07 0.07 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0242 0.0221 0.0221 0.0221 0.0244 0.0243 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.255 0.355 0.305 0.24 0.255 0.275 0.285 -
P/RPS 2.27 4.50 6.04 9.99 2.30 3.26 4.85 -39.63%
P/EPS 16.14 34.47 42.96 96.00 -33.12 88.71 95.00 -69.22%
EY 6.20 2.90 2.33 1.04 -3.02 1.13 1.05 225.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 3.23 3.05 2.40 2.55 2.50 2.59 -7.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 -
Price 0.305 0.37 0.33 0.305 0.265 0.26 0.29 -
P/RPS 2.72 4.69 6.53 12.70 2.40 3.08 4.94 -32.74%
P/EPS 19.30 35.92 46.48 122.00 -34.42 83.87 96.67 -65.74%
EY 5.18 2.78 2.15 0.82 -2.91 1.19 1.03 192.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.36 3.30 3.05 2.65 2.36 2.64 3.24%

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