[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.32%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 293,452 185,602 122,290 71,107 203,938 142,435 92,933 114.78%
PBT 66,647 54,525 43,264 30,175 66,591 48,233 29,451 72.11%
Tax -14,755 -6,422 -3,014 -1,488 -11,400 -5,860 -2,784 203.05%
NP 51,892 48,103 40,250 28,687 55,191 42,373 26,667 55.67%
-
NP to SH 35,345 35,044 28,396 16,235 56,599 41,922 27,009 19.58%
-
Tax Rate 22.14% 11.78% 6.97% 4.93% 17.12% 12.15% 9.45% -
Total Cost 241,560 137,499 82,040 42,420 148,747 100,062 66,266 136.30%
-
Net Worth 457,071 439,442 456,959 436,817 421,045 436,687 418,203 6.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,789 - - - 8,771 8,733 8,712 0.58%
Div Payout % 24.87% - - - 15.50% 20.83% 32.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 457,071 439,442 456,959 436,817 421,045 436,687 418,203 6.08%
NOSH 1,758,035 1,757,818 1,757,639 1,757,339 1,755,372 1,746,749 1,742,516 0.59%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.68% 25.92% 32.91% 40.34% 27.06% 29.75% 28.69% -
ROE 7.73% 7.97% 6.21% 3.72% 13.44% 9.60% 6.46% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.69 10.56 6.96 4.07 11.62 8.15 5.33 113.59%
EPS 2.01 1.99 1.62 0.93 3.24 2.40 1.55 18.86%
DPS 0.50 0.00 0.00 0.00 0.50 0.50 0.50 0.00%
NAPS 0.26 0.25 0.26 0.25 0.24 0.25 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 1,757,339
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.45 5.35 3.52 2.05 5.87 4.10 2.68 114.57%
EPS 1.02 1.01 0.82 0.47 1.63 1.21 0.78 19.52%
DPS 0.25 0.00 0.00 0.00 0.25 0.25 0.25 0.00%
NAPS 0.1316 0.1266 0.1316 0.1258 0.1213 0.1258 0.1205 6.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.23 0.40 0.395 0.40 0.485 0.48 0.58 -
P/RPS 1.38 3.79 5.68 9.83 4.17 5.89 10.88 -74.66%
P/EPS 11.44 20.06 24.45 43.05 15.03 20.00 37.42 -54.52%
EY 8.74 4.98 4.09 2.32 6.65 5.00 2.67 119.98%
DY 2.17 0.00 0.00 0.00 1.03 1.04 0.86 85.02%
P/NAPS 0.88 1.60 1.52 1.60 2.02 1.92 2.42 -48.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 19/11/18 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.295 0.37 0.40 0.375 0.47 0.415 0.525 -
P/RPS 1.77 3.50 5.75 9.21 4.04 5.09 9.84 -68.03%
P/EPS 14.67 18.56 24.76 40.36 14.57 17.29 33.87 -42.66%
EY 6.82 5.39 4.04 2.48 6.86 5.78 2.95 74.57%
DY 1.69 0.00 0.00 0.00 1.06 1.20 0.95 46.66%
P/NAPS 1.13 1.48 1.54 1.50 1.96 1.66 2.19 -35.59%

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