[DXN] QoQ Cumulative Quarter Result on 31-Aug-2005 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- 80.4%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 49,635 180,615 139,020 95,344 49,026 172,964 129,915 -47.37%
PBT 6,716 27,449 21,727 16,074 8,925 27,908 21,849 -54.48%
Tax -2,076 -6,370 -4,175 -2,941 -1,645 -5,873 -4,399 -39.41%
NP 4,640 21,079 17,552 13,133 7,280 22,035 17,450 -58.68%
-
NP to SH 4,640 21,079 17,552 13,133 7,280 22,035 17,450 -58.68%
-
Tax Rate 30.91% 23.21% 19.22% 18.30% 18.43% 21.04% 20.13% -
Total Cost 44,995 159,536 121,468 82,211 41,746 150,929 112,465 -45.73%
-
Net Worth 128,730 126,798 124,904 121,618 118,504 109,910 95,277 22.23%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 5,992 3,001 - - 48 24 -
Div Payout % - 28.43% 17.10% - - 0.22% 0.14% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 128,730 126,798 124,904 121,618 118,504 109,910 95,277 22.23%
NOSH 237,948 239,695 240,109 240,972 241,059 240,556 240,358 -0.67%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.35% 11.67% 12.63% 13.77% 14.85% 12.74% 13.43% -
ROE 3.60% 16.62% 14.05% 10.80% 6.14% 20.05% 18.31% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 20.86 75.35 57.90 39.57 20.34 71.90 54.05 -47.02%
EPS 1.95 8.80 7.31 5.45 3.02 9.16 7.26 -58.40%
DPS 0.00 2.50 1.25 0.00 0.00 0.02 0.01 -
NAPS 0.541 0.529 0.5202 0.5047 0.4916 0.4569 0.3964 23.06%
Adjusted Per Share Value based on latest NOSH - 240,864
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 1.00 3.62 2.79 1.91 0.98 3.47 2.61 -47.27%
EPS 0.09 0.42 0.35 0.26 0.15 0.44 0.35 -59.59%
DPS 0.00 0.12 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0254 0.0251 0.0244 0.0238 0.022 0.0191 22.21%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.60 0.64 0.59 0.70 0.69 0.87 0.98 -
P/RPS 2.88 0.85 1.02 1.77 3.39 1.21 1.81 36.33%
P/EPS 30.77 7.28 8.07 12.84 22.85 9.50 13.50 73.27%
EY 3.25 13.74 12.39 7.79 4.38 10.53 7.41 -42.30%
DY 0.00 3.91 2.12 0.00 0.00 0.02 0.01 -
P/NAPS 1.11 1.21 1.13 1.39 1.40 1.90 2.47 -41.35%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 -
Price 0.57 0.60 0.65 0.65 0.69 0.78 0.89 -
P/RPS 2.73 0.80 1.12 1.64 3.39 1.08 1.65 39.93%
P/EPS 29.23 6.82 8.89 11.93 22.85 8.52 12.26 78.56%
EY 3.42 14.66 11.25 8.38 4.38 11.74 8.16 -44.02%
DY 0.00 4.17 1.92 0.00 0.00 0.03 0.01 -
P/NAPS 1.05 1.13 1.25 1.29 1.40 1.71 2.25 -39.86%

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