[DNEX] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -18.95%
YoY- 180.66%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 61,503 49,502 49,108 43,825 67,306 36,836 47,421 18.87%
PBT 18,358 18,782 13,308 16,143 28,417 8,546 91,531 -65.63%
Tax -5,540 -3,076 -1,644 -1,140 -9,420 -1,786 -1,755 114.73%
NP 12,818 15,706 11,664 15,003 18,997 6,760 89,776 -72.58%
-
NP to SH 14,677 14,913 11,929 15,080 18,606 8,251 89,500 -69.94%
-
Tax Rate 30.18% 16.38% 12.35% 7.06% 33.15% 20.90% 1.92% -
Total Cost 48,685 33,796 37,444 28,822 48,309 30,076 -42,355 -
-
Net Worth 421,045 438,617 421,023 415,999 380,575 298,743 186,135 72.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 8,771 - - - - -
Div Payout % - - 73.53% - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,045 438,617 421,023 415,999 380,575 298,743 186,135 72.06%
NOSH 1,755,372 1,754,470 1,754,264 1,733,333 1,729,887 1,422,586 775,563 72.12%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 20.84% 31.73% 23.75% 34.23% 28.22% 18.35% 189.32% -
ROE 3.49% 3.40% 2.83% 3.63% 4.89% 2.76% 48.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.51 2.82 2.80 2.53 3.89 2.59 6.11 -30.82%
EPS 0.84 0.85 0.68 0.87 1.07 0.58 11.54 -82.48%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.24 0.24 0.22 0.21 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 1,733,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.75 1.41 1.40 1.25 1.92 1.05 1.35 18.83%
EPS 0.42 0.43 0.34 0.43 0.53 0.24 2.55 -69.85%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.125 0.12 0.1186 0.1085 0.0851 0.053 72.16%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.48 0.58 0.395 0.255 0.30 0.205 -
P/RPS 13.83 17.01 20.72 15.62 6.55 11.59 3.35 156.68%
P/EPS 57.97 56.47 85.29 45.40 23.71 51.72 1.78 913.36%
EY 1.72 1.77 1.17 2.20 4.22 1.93 56.29 -90.16%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.92 2.42 1.65 1.16 1.43 0.85 77.80%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 -
Price 0.47 0.415 0.525 0.59 0.375 0.255 0.225 -
P/RPS 13.41 14.71 18.75 23.34 9.64 9.85 3.68 136.24%
P/EPS 56.18 48.82 77.21 67.82 34.87 43.97 1.95 834.05%
EY 1.78 2.05 1.30 1.47 2.87 2.27 51.29 -89.29%
DY 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.66 2.19 2.46 1.70 1.21 0.94 62.99%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment