[DNEX] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 123.09%
YoY- 271.59%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 25,946 21,668 20,592 18,596 20,125 20,232 24,904 2.76%
PBT 10,183 6,360 6,510 4,624 -6,977 3,793 4,896 62.72%
Tax -3,761 -3,066 -1,699 -1,382 -1,110 -1,740 -1,075 129.93%
NP 6,422 3,294 4,811 3,242 -8,087 2,053 3,821 41.22%
-
NP to SH 4,266 2,441 3,572 1,936 -8,383 90 1,801 77.41%
-
Tax Rate 36.93% 48.21% 26.10% 29.89% - 45.87% 21.96% -
Total Cost 19,524 18,374 15,781 15,354 28,212 18,179 21,083 -4.97%
-
Net Worth 85,319 86,616 77,652 77,440 77,620 99,000 86,134 -0.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 85,319 86,616 77,652 77,440 77,620 99,000 86,134 -0.63%
NOSH 775,636 787,419 776,521 774,400 776,203 900,000 783,043 -0.62%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.75% 15.20% 23.36% 17.43% -40.18% 10.15% 15.34% -
ROE 5.00% 2.82% 4.60% 2.50% -10.80% 0.09% 2.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.35 2.75 2.65 2.40 2.59 2.25 3.18 3.52%
EPS 0.55 0.31 0.46 0.25 -1.08 0.01 0.23 78.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 0.10 0.10 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 774,400
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.82 0.69 0.65 0.59 0.64 0.64 0.79 2.50%
EPS 0.14 0.08 0.11 0.06 -0.27 0.00 0.06 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.0274 0.0246 0.0245 0.0246 0.0314 0.0273 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.255 0.355 0.305 0.24 0.255 0.275 0.285 -
P/RPS 7.62 12.90 11.50 9.99 9.84 12.23 8.96 -10.21%
P/EPS 46.36 114.52 66.30 96.00 -23.61 2,750.00 123.91 -47.98%
EY 2.16 0.87 1.51 1.04 -4.24 0.04 0.81 91.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 3.23 3.05 2.40 2.55 2.50 2.59 -7.05%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 10/11/14 20/08/14 14/05/14 25/02/14 26/11/13 12/07/13 -
Price 0.305 0.37 0.33 0.305 0.265 0.26 0.29 -
P/RPS 9.12 13.45 12.44 12.70 10.22 11.57 9.12 0.00%
P/EPS 55.45 119.35 71.74 122.00 -24.54 2,600.00 126.09 -42.08%
EY 1.80 0.84 1.39 0.82 -4.08 0.04 0.79 72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.36 3.30 3.05 2.65 2.36 2.64 3.24%

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