[DXN] QoQ Quarter Result on 28-Feb-2005 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- -15.42%
YoY- -14.74%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 43,676 46,318 49,026 43,049 45,783 43,009 41,123 4.09%
PBT 5,653 7,149 8,925 6,060 6,808 7,553 7,488 -17.07%
Tax -1,234 -1,296 -1,645 -1,474 -1,386 -1,466 -1,547 -13.97%
NP 4,419 5,853 7,280 4,586 5,422 6,087 5,941 -17.89%
-
NP to SH 4,419 5,853 7,280 4,586 5,422 6,087 5,941 -17.89%
-
Tax Rate 21.83% 18.13% 18.43% 24.32% 20.36% 19.41% 20.66% -
Total Cost 39,257 40,465 41,746 38,463 40,361 36,922 35,182 7.57%
-
Net Worth 124,257 121,564 118,504 109,703 95,100 91,016 86,589 27.19%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 2,985 - - 24 23 - - -
Div Payout % 67.57% - - 0.52% 0.44% - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 124,257 121,564 118,504 109,703 95,100 91,016 86,589 27.19%
NOSH 238,864 240,864 241,059 240,104 239,911 240,592 240,526 -0.46%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 10.12% 12.64% 14.85% 10.65% 11.84% 14.15% 14.45% -
ROE 3.56% 4.81% 6.14% 4.18% 5.70% 6.69% 6.86% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 18.28 19.23 20.34 17.93 19.08 17.88 17.10 4.54%
EPS 1.85 2.43 3.02 1.91 2.26 2.53 2.47 -17.51%
DPS 1.25 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.5202 0.5047 0.4916 0.4569 0.3964 0.3783 0.36 27.78%
Adjusted Per Share Value based on latest NOSH - 240,104
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 0.88 0.93 0.98 0.86 0.92 0.86 0.82 4.81%
EPS 0.09 0.12 0.15 0.09 0.11 0.12 0.12 -17.43%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.0244 0.0238 0.022 0.0191 0.0183 0.0174 26.96%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.59 0.70 0.69 0.87 0.98 0.87 0.84 -
P/RPS 3.23 3.64 3.39 4.85 5.14 4.87 4.91 -24.34%
P/EPS 31.89 28.81 22.85 45.55 43.36 34.39 34.01 -4.19%
EY 3.14 3.47 4.38 2.20 2.31 2.91 2.94 4.48%
DY 2.12 0.00 0.00 0.01 0.01 0.00 0.00 -
P/NAPS 1.13 1.39 1.40 1.90 2.47 2.30 2.33 -38.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 -
Price 0.65 0.65 0.69 0.78 0.89 0.89 0.88 -
P/RPS 3.55 3.38 3.39 4.35 4.66 4.98 5.15 -21.94%
P/EPS 35.14 26.75 22.85 40.84 39.38 35.18 35.63 -0.91%
EY 2.85 3.74 4.38 2.45 2.54 2.84 2.81 0.94%
DY 1.92 0.00 0.00 0.01 0.01 0.00 0.00 -
P/NAPS 1.25 1.29 1.40 1.71 2.25 2.35 2.44 -35.94%

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