[DNEX] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 120.7%
YoY- 236.02%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 102,278 24,863 115,659 179,325 29,728 19,301 15,284 253.88%
PBT -17,757 -30,365 -21,795 40,545 -160,950 -35,847 -34,548 -35.75%
Tax -2,633 178 8,479 -5,636 344 -4,392 -3,097 -10.22%
NP -20,390 -30,187 -13,316 34,909 -160,606 -40,239 -37,645 -33.47%
-
NP to SH -21,292 -31,996 -14,791 33,403 -161,352 -41,348 -38,782 -32.87%
-
Tax Rate - - - 13.90% - - - -
Total Cost 122,668 55,050 128,975 144,416 190,334 59,540 52,929 74.86%
-
Net Worth 118,288 140,470 171,264 201,971 162,124 313,938 356,794 -52.00%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 118,288 140,470 171,264 201,971 162,124 313,938 356,794 -52.00%
NOSH 788,592 780,390 778,473 776,813 772,019 765,703 775,640 1.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -19.94% -121.41% -11.51% 19.47% -540.25% -208.48% -246.30% -
ROE -18.00% -22.78% -8.64% 16.54% -99.52% -13.17% -10.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.97 3.19 14.86 23.08 3.85 2.52 1.97 250.07%
EPS -2.70 -4.10 -1.90 4.30 -20.90 -5.40 -5.00 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.22 0.26 0.21 0.41 0.46 -52.52%
Adjusted Per Share Value based on latest NOSH - 776,813
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.95 0.72 3.33 5.16 0.86 0.56 0.44 254.32%
EPS -0.61 -0.92 -0.43 0.96 -4.65 -1.19 -1.12 -33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0405 0.0493 0.0582 0.0467 0.0904 0.1028 -51.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.62 0.65 0.44 0.28 0.43 0.38 -
P/RPS 4.86 19.46 4.37 1.91 7.27 17.06 19.28 -59.99%
P/EPS -23.33 -15.12 -34.21 10.23 -1.34 -7.96 -7.60 110.78%
EY -4.29 -6.61 -2.92 9.77 -74.64 -12.56 -13.16 -52.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.44 2.95 1.69 1.33 1.05 0.83 193.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 15/11/06 22/08/06 19/05/06 28/02/06 21/11/05 25/08/05 -
Price 0.88 0.66 0.62 0.69 0.31 0.37 0.41 -
P/RPS 6.79 20.72 4.17 2.99 8.05 14.68 20.81 -52.50%
P/EPS -32.59 -16.10 -32.63 16.05 -1.48 -6.85 -8.20 150.27%
EY -3.07 -6.21 -3.06 6.23 -67.42 -14.59 -12.20 -60.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.87 3.67 2.82 2.65 1.48 0.90 0.89 250.48%

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