[DXN] QoQ Quarter Result on 28-Feb-2003 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 31,336 20,833 14,677 0 0 0 0 -
PBT 6,150 3,973 3,368 0 0 0 0 -
Tax -1,340 -905 -419 0 0 0 0 -
NP 4,810 3,068 2,949 0 0 0 0 -
-
NP to SH 4,810 3,068 2,949 0 0 0 0 -
-
Tax Rate 21.79% 22.78% 12.44% - - - - -
Total Cost 26,526 17,765 11,728 0 0 0 0 -
-
Net Worth 47,485 42,751 3,892,604 0 0 0 0 -
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 4,495 - - - - - - -
Div Payout % 93.46% - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 47,485 42,751 3,892,604 0 0 0 0 -
NOSH 149,844 143,364 37,519 0 0 0 0 -
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 15.35% 14.73% 20.09% 0.00% 0.00% 0.00% 0.00% -
ROE 10.13% 7.18% 0.08% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 20.91 14.53 39.12 0.00 0.00 0.00 0.00 -
EPS 3.21 2.14 7.86 0.00 0.00 0.00 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3169 0.2982 103.75 95.4533 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 0.63 0.42 0.29 0.00 0.00 0.00 0.00 -
EPS 0.10 0.06 0.06 0.00 0.00 0.00 0.00 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0086 0.7809 95.4533 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 - - - - - - -
Price 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.28 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.41 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 13/01/04 25/09/03 25/09/03 - - - - -
Price 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.91 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -

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