[DNEX] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -89.05%
YoY- -75.88%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 27,914 23,031 22,615 21,990 25,946 21,668 20,592 22.41%
PBT 7,400 6,116 7,790 2,121 10,183 6,360 6,510 8.89%
Tax -3,325 -1,396 -1,897 -984 -3,761 -3,066 -1,699 56.26%
NP 4,075 4,720 5,893 1,137 6,422 3,294 4,811 -10.45%
-
NP to SH 3,790 3,055 3,914 467 4,266 2,441 3,572 4.01%
-
Tax Rate 44.93% 22.83% 24.35% 46.39% 36.93% 48.21% 26.10% -
Total Cost 23,839 18,311 16,722 20,853 19,524 18,374 15,781 31.55%
-
Net Worth 100,551 94,000 93,935 85,616 85,319 86,616 77,652 18.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 100,551 94,000 93,935 85,616 85,319 86,616 77,652 18.74%
NOSH 773,469 783,333 782,800 778,333 775,636 787,419 776,521 -0.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.60% 20.49% 26.06% 5.17% 24.75% 15.20% 23.36% -
ROE 3.77% 3.25% 4.17% 0.55% 5.00% 2.82% 4.60% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.61 2.94 2.89 2.83 3.35 2.75 2.65 22.81%
EPS 0.49 0.39 0.50 0.06 0.55 0.31 0.46 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.11 0.11 0.11 0.10 19.05%
Adjusted Per Share Value based on latest NOSH - 778,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.80 0.66 0.64 0.63 0.74 0.62 0.59 22.43%
EPS 0.11 0.09 0.11 0.01 0.12 0.07 0.10 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0287 0.0268 0.0268 0.0244 0.0243 0.0247 0.0221 18.97%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.25 0.245 0.245 0.30 0.255 0.355 0.305 -
P/RPS 6.93 8.33 8.48 10.62 7.62 12.90 11.50 -28.59%
P/EPS 51.02 62.82 49.00 500.00 46.36 114.52 66.30 -15.98%
EY 1.96 1.59 2.04 0.20 2.16 0.87 1.51 18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.04 2.04 2.73 2.32 3.23 3.05 -26.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 15/05/15 24/02/15 10/11/14 20/08/14 -
Price 0.23 0.265 0.215 0.285 0.305 0.37 0.33 -
P/RPS 6.37 9.01 7.44 10.09 9.12 13.45 12.44 -35.91%
P/EPS 46.94 67.95 43.00 475.00 55.45 119.35 71.74 -24.57%
EY 2.13 1.47 2.33 0.21 1.80 0.84 1.39 32.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.21 1.79 2.59 2.77 3.36 3.30 -33.91%

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