[DXN] QoQ Quarter Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 56.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 43,009 41,123 37,438 31,336 20,833 14,677 0 -
PBT 7,553 7,488 5,558 6,150 3,973 3,368 0 -
Tax -1,466 -1,547 -179 -1,340 -905 -419 0 -
NP 6,087 5,941 5,379 4,810 3,068 2,949 0 -
-
NP to SH 6,087 5,941 5,379 4,810 3,068 2,949 0 -
-
Tax Rate 19.41% 20.66% 3.22% 21.79% 22.78% 12.44% - -
Total Cost 36,922 35,182 32,059 26,526 17,765 11,728 0 -
-
Net Worth 91,016 86,589 49,654 47,485 42,751 3,892,604 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 14 4,495 - - - -
Div Payout % - - 0.28% 93.46% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 91,016 86,589 49,654 47,485 42,751 3,892,604 0 -
NOSH 240,592 240,526 149,832 149,844 143,364 37,519 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.15% 14.45% 14.37% 15.35% 14.73% 20.09% 0.00% -
ROE 6.69% 6.86% 10.83% 10.13% 7.18% 0.08% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 17.88 17.10 24.99 20.91 14.53 39.12 0.00 -
EPS 2.53 2.47 3.59 3.21 2.14 7.86 0.00 -
DPS 0.00 0.00 0.01 3.00 0.00 0.00 0.00 -
NAPS 0.3783 0.36 0.3314 0.3169 0.2982 103.75 95.4533 -97.45%
Adjusted Per Share Value based on latest NOSH - 149,844
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 0.86 0.82 0.75 0.63 0.42 0.29 0.00 -
EPS 0.12 0.12 0.11 0.10 0.06 0.06 0.00 -
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0183 0.0174 0.01 0.0095 0.0086 0.7809 95.4533 -99.65%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 - - - -
Price 0.87 0.84 1.00 0.94 0.00 0.00 0.00 -
P/RPS 4.87 4.91 4.00 4.49 0.00 0.00 0.00 -
P/EPS 34.39 34.01 27.86 29.28 0.00 0.00 0.00 -
EY 2.91 2.94 3.59 3.41 0.00 0.00 0.00 -
DY 0.00 0.00 0.01 3.19 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 3.02 2.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 25/09/03 - -
Price 0.89 0.88 0.89 0.96 0.00 0.00 0.00 -
P/RPS 4.98 5.15 3.56 4.59 0.00 0.00 0.00 -
P/EPS 35.18 35.63 24.79 29.91 0.00 0.00 0.00 -
EY 2.84 2.81 4.03 3.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.01 3.13 0.00 0.00 0.00 -
P/NAPS 2.35 2.44 2.69 3.03 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