[DNEX] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 196.35%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 624,181 270,867 330,503 284,604 239,520 176,192 125,693 190.22%
PBT 362,307 298,943 77,406 -3,946 -4,254 -23,215 -23,395 -
Tax 4,084 2,543 -8,773 -7,399 -4,824 1,775 2,845 27.16%
NP 366,391 301,486 68,633 -11,345 -9,078 -21,440 -20,550 -
-
NP to SH 337,398 293,564 119,976 3,248 1,096 -14,004 -17,855 -
-
Tax Rate -1.13% -0.85% 11.33% - - - - -
Total Cost 257,790 -30,619 261,870 295,949 248,598 197,632 146,243 45.77%
-
Net Worth 1,594,163 1,465,978 923,793 613,515 496,103 457,103 457,103 129.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 18,754 - - - - - - -
Div Payout % 5.56% - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,594,163 1,465,978 923,793 613,515 496,103 457,103 457,103 129.45%
NOSH 3,155,324 3,090,706 2,517,406 2,218,058 1,908,090 1,758,090 1,758,090 47.52%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 58.70% 111.30% 20.77% -3.99% -3.79% -12.17% -16.35% -
ROE 21.16% 20.03% 12.99% 0.53% 0.22% -3.06% -3.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.97 9.05 13.95 12.99 12.55 10.02 7.15 97.95%
EPS 11.03 9.81 6.24 0.15 0.06 -0.80 -1.01 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.49 0.39 0.28 0.26 0.26 0.26 56.50%
Adjusted Per Share Value based on latest NOSH - 2,218,058
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.79 7.72 9.42 8.11 6.83 5.02 3.58 190.35%
EPS 9.62 8.37 3.42 0.09 0.03 -0.40 -0.51 -
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4543 0.4178 0.2633 0.1748 0.1414 0.1303 0.1303 129.40%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.76 0.78 0.705 0.91 0.225 0.175 0.18 -
P/RPS 3.81 8.62 5.05 7.01 1.79 1.75 2.52 31.63%
P/EPS 7.04 7.95 13.92 613.89 391.72 -21.97 -17.72 -
EY 14.20 12.58 7.18 0.16 0.26 -4.55 -5.64 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.59 1.81 3.25 0.87 0.67 0.69 66.83%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 24/09/21 25/05/21 25/02/21 26/11/20 26/08/20 -
Price 1.14 0.815 0.81 0.735 0.715 0.22 0.24 -
P/RPS 5.71 9.00 5.81 5.66 5.70 2.20 3.36 42.26%
P/EPS 10.56 8.31 15.99 495.84 1,244.79 -27.62 -23.63 -
EY 9.47 12.04 6.25 0.20 0.08 -3.62 -4.23 -
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.66 2.08 2.63 2.75 0.85 0.92 80.69%

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