[DXN] QoQ Cumulative Quarter Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 115.57%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 73,105 225,152 163,070 107,963 52,178 199,459 149,555 -37.91%
PBT 6,068 28,671 21,477 14,511 6,993 28,185 21,299 -56.66%
Tax -1,984 -9,222 -5,668 -3,313 -1,797 -4,234 -6,579 -54.99%
NP 4,084 19,449 15,809 11,198 5,196 23,951 14,720 -57.42%
-
NP to SH 4,084 19,449 15,817 11,203 5,197 23,951 14,720 -57.42%
-
Tax Rate 32.70% 32.16% 26.39% 22.83% 25.70% 15.02% 30.89% -
Total Cost 69,021 205,703 147,261 96,765 46,982 175,508 134,835 -35.98%
-
Net Worth 161,843 158,844 156,108 151,344 145,401 143,169 137,592 11.41%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - 5,916 2,972 -
Div Payout % - - - - - 24.70% 20.19% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 161,843 158,844 156,108 151,344 145,401 143,169 137,592 11.41%
NOSH 233,371 231,956 231,581 230,989 229,955 236,643 237,802 -1.24%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 5.59% 8.64% 9.69% 10.37% 9.96% 12.01% 9.84% -
ROE 2.52% 12.24% 10.13% 7.40% 3.57% 16.73% 10.70% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 31.33 97.07 70.42 46.74 22.69 84.29 62.89 -37.13%
EPS 1.75 8.39 6.83 4.85 2.26 10.12 6.19 -56.89%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 1.25 -
NAPS 0.6935 0.6848 0.6741 0.6552 0.6323 0.605 0.5786 12.82%
Adjusted Per Share Value based on latest NOSH - 231,000
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 1.47 4.52 3.27 2.17 1.05 4.00 3.00 -37.81%
EPS 0.08 0.39 0.32 0.22 0.10 0.48 0.30 -58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.06 -
NAPS 0.0325 0.0319 0.0313 0.0304 0.0292 0.0287 0.0276 11.49%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.44 0.44 0.52 0.62 0.53 0.62 0.56 -
P/RPS 1.40 0.45 0.74 1.33 2.34 0.74 0.89 35.21%
P/EPS 25.14 5.25 7.61 12.78 23.45 6.13 9.05 97.48%
EY 3.98 19.06 13.13 7.82 4.26 16.32 11.05 -49.34%
DY 0.00 0.00 0.00 0.00 0.00 4.03 2.23 -
P/NAPS 0.63 0.64 0.77 0.95 0.84 1.02 0.97 -24.98%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 -
Price 0.36 0.52 0.50 0.58 0.72 0.61 0.65 -
P/RPS 1.15 0.54 0.71 1.24 3.17 0.72 1.03 7.61%
P/EPS 20.57 6.20 7.32 11.96 31.86 6.03 10.50 56.50%
EY 4.86 16.12 13.66 8.36 3.14 16.59 9.52 -36.09%
DY 0.00 0.00 0.00 0.00 0.00 4.10 1.92 -
P/NAPS 0.52 0.76 0.74 0.89 1.14 1.01 1.12 -40.01%

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