[DNEX] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -528.72%
YoY- -105.22%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 24,904 20,539 69,860 33,560 25,916 15,258 16,010 34.28%
PBT 4,896 2,192 7 -2,241 904 1,444 341 491.69%
Tax -1,075 0 -1,051 -1,300 -252 -677 -1,744 -27.59%
NP 3,821 2,192 -1,044 -3,541 652 767 -1,403 -
-
NP to SH 1,801 521 -1,897 -4,684 -745 -453 -1,814 -
-
Tax Rate 21.96% 0.00% 15,014.29% - 27.88% 46.88% 511.44% -
Total Cost 21,083 18,347 70,904 37,101 25,264 14,491 17,413 13.61%
-
Net Worth 86,134 96,757 102,754 109,293 104,299 128,350 134,078 -25.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 23,712 - - - 39,434 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,134 96,757 102,754 109,293 104,299 128,350 134,078 -25.56%
NOSH 783,043 744,285 790,416 780,666 744,999 755,000 788,695 -0.47%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.34% 10.67% -1.49% -10.55% 2.52% 5.03% -8.76% -
ROE 2.09% 0.54% -1.85% -4.29% -0.71% -0.35% -1.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.18 2.76 8.84 4.30 3.48 2.02 2.03 34.91%
EPS 0.23 0.07 -0.24 -0.60 -0.10 -0.06 -0.23 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.11 0.13 0.13 0.14 0.14 0.17 0.17 -25.20%
Adjusted Per Share Value based on latest NOSH - 780,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.71 0.59 1.99 0.96 0.74 0.43 0.46 33.59%
EPS 0.05 0.01 -0.05 -0.13 -0.02 -0.01 -0.05 -
DPS 0.00 0.00 0.68 0.00 0.00 0.00 1.12 -
NAPS 0.0245 0.0276 0.0293 0.0311 0.0297 0.0366 0.0382 -25.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.28 0.30 0.28 0.32 0.34 0.26 -
P/RPS 8.96 10.15 3.39 6.51 9.20 16.82 12.81 -21.22%
P/EPS 123.91 400.00 -125.00 -46.67 -320.00 -566.67 -113.04 -
EY 0.81 0.25 -0.80 -2.14 -0.31 -0.18 -0.88 -
DY 0.00 0.00 10.00 0.00 0.00 0.00 19.23 -
P/NAPS 2.59 2.15 2.31 2.00 2.29 2.00 1.53 42.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 12/07/13 23/05/13 28/02/13 28/11/12 15/08/12 23/05/12 27/02/12 -
Price 0.29 0.355 0.27 0.30 0.31 0.31 0.35 -
P/RPS 9.12 12.86 3.05 6.98 8.91 15.34 17.24 -34.61%
P/EPS 126.09 507.14 -112.50 -50.00 -310.00 -516.67 -152.17 -
EY 0.79 0.20 -0.89 -2.00 -0.32 -0.19 -0.66 -
DY 0.00 0.00 11.11 0.00 0.00 0.00 14.29 -
P/NAPS 2.64 2.73 2.08 2.14 2.21 1.82 2.06 18.00%

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