[DXN] QoQ Cumulative Quarter Result on 28-Feb-2005 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 26.28%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 139,020 95,344 49,026 172,964 129,915 84,132 41,123 125.08%
PBT 21,727 16,074 8,925 27,908 21,849 15,041 7,488 103.30%
Tax -4,175 -2,941 -1,645 -5,873 -4,399 -3,013 -1,547 93.72%
NP 17,552 13,133 7,280 22,035 17,450 12,028 5,941 105.75%
-
NP to SH 17,552 13,133 7,280 22,035 17,450 12,028 5,941 105.75%
-
Tax Rate 19.22% 18.30% 18.43% 21.04% 20.13% 20.03% 20.66% -
Total Cost 121,468 82,211 41,746 150,929 112,465 72,104 35,182 128.26%
-
Net Worth 124,904 121,618 118,504 109,910 95,277 91,003 86,589 27.63%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 3,001 - - 48 24 - - -
Div Payout % 17.10% - - 0.22% 0.14% - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 124,904 121,618 118,504 109,910 95,277 91,003 86,589 27.63%
NOSH 240,109 240,972 241,059 240,556 240,358 240,560 240,526 -0.11%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 12.63% 13.77% 14.85% 12.74% 13.43% 14.30% 14.45% -
ROE 14.05% 10.80% 6.14% 20.05% 18.31% 13.22% 6.86% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 57.90 39.57 20.34 71.90 54.05 34.97 17.10 125.31%
EPS 7.31 5.45 3.02 9.16 7.26 5.00 2.47 105.99%
DPS 1.25 0.00 0.00 0.02 0.01 0.00 0.00 -
NAPS 0.5202 0.5047 0.4916 0.4569 0.3964 0.3783 0.36 27.78%
Adjusted Per Share Value based on latest NOSH - 240,104
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 2.79 1.91 0.98 3.47 2.61 1.69 0.82 126.04%
EPS 0.35 0.26 0.15 0.44 0.35 0.24 0.12 104.00%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0244 0.0238 0.022 0.0191 0.0183 0.0174 27.63%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.59 0.70 0.69 0.87 0.98 0.87 0.84 -
P/RPS 1.02 1.77 3.39 1.21 1.81 2.49 4.91 -64.89%
P/EPS 8.07 12.84 22.85 9.50 13.50 17.40 34.01 -61.63%
EY 12.39 7.79 4.38 10.53 7.41 5.75 2.94 160.67%
DY 2.12 0.00 0.00 0.02 0.01 0.00 0.00 -
P/NAPS 1.13 1.39 1.40 1.90 2.47 2.30 2.33 -38.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 -
Price 0.65 0.65 0.69 0.78 0.89 0.89 0.88 -
P/RPS 1.12 1.64 3.39 1.08 1.65 2.54 5.15 -63.80%
P/EPS 8.89 11.93 22.85 8.52 12.26 17.80 35.63 -60.33%
EY 11.25 8.38 4.38 11.74 8.16 5.62 2.81 151.92%
DY 1.92 0.00 0.00 0.03 0.01 0.00 0.00 -
P/NAPS 1.25 1.29 1.40 1.71 2.25 2.35 2.44 -35.94%

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